1 / 6
20score
New
$194,000
MLS
Street view2521 Prospect St
Indianapolis IN 46203 · Single Family · built 1920
3 bd2 ba1,036 sqft$187/sqft vs ZIP $168 +11%
1.14 lender DSCR (est.)
Rent covers the estimated payment 1.14× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,500/mo (ZIP + bedroom comps) ÷ estimated monthly payment: 75% LTV, ~7.5% rate, 30‑yr term, insurance ~0.5%/yr, taxes from the county assessor. Assumptions as of 2026-09-12.
new this week
The underwriting
The numbers (estimates, illustrative)
$194,000List price
$1,500Rent estimate / mo
1.14Lender DSCR (est.)
$2,604Taxes / yr · county assessor
$168ZIP median $ / sqft
20/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,500 |
| − Mortgage (P&I) | −$1,017 |
| − Taxes | −$217 |
| − Insurance | −$81 |
| = Cash flow before vacancy & repairs | $185 |
The numbers
- Price
- $194,000
- $ / sq ft
- $187 ZIP median $168
- Rent estimate
- $1,500/mo ZIP + bedroom comps
- Property taxes
- $2,604/yr 2% cap on assessed value $130,200
- PITIA (assumed)
- $1,315/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.14 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 20/100 new this week
The property
- Beds / baths
- 3 / 2
- Living area
- 1,036 sq ft
- Lot
- 5,663 sq ft
- Year built
- 1920
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22131771
- Listed
- Oct 15, 2026
- Days on market
- 3
- Listing agent
- Lori Davis Smith · Highgarden Real Estate
3173393315 · dearlori@bhtindy.com - Price history
- First asked $194,000
Keep looking
Similar deals nearby
Ask Triad about this deal
Want a second opinion, a walkthrough, or an offer strategy?
We buy in Indianapolis ourselves. Tell us what you're thinking and our team replies within one business day. Free, no obligation.
All figures are illustrative estimates from the list price, public records, rent comps / HUD fair-market rent and assumed financing (75% LTV, ~7.5%, 30 yr, as of 2026-09-12). Not verified, not an offer, not investment advice. Triad Global, LLC is a real-estate investor, not a licensed brokerage. Listing data from public sources; verify everything before you bid. Equal Housing Opportunity.