1 / 6
7score
$169,149
MLS
Street view3133 N Campbell Ave
Indianapolis IN 46218 · Single Family · built 1950
2 bd1 ba768 sqft$220/sqft vs ZIP $138 +60%
1.01 lender DSCR (est.)
Rent covers the estimated payment 1.01× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,073/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.
The underwriting
The numbers (estimates, illustrative)
$169,149List price
$1,073Rent estimate / mo
1.01Lender DSCR (est.)
$1,286Taxes / yr · county assessor
$138ZIP median $ / sqft
7/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,073 |
| − Mortgage (P&I) | −$887 |
| − Taxes | −$107 |
| − Insurance | −$70 |
| = Cash flow before vacancy & repairs | $8 |
The numbers
- Price
- $169,149
- $ / sq ft
- $220 ZIP median $138
- Rent estimate
- $1,073/mo ZIP + bedroom comps
- Property taxes
- $1,286/yr 2% cap on assessed value $64,300
- PITIA (assumed)
- $1,065/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.01 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 7/100
The property
- Beds / baths
- 2 / 1
- Living area
- 768 sq ft
- Lot
- 10,019 sq ft
- Year built
- 1950
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22073133
- Listed
- Nov 13, 2025
- Days on market
- 338
- Listing agent
- Barbara Whiteside · Keller Williams Indy Metro Ne
3174143262 · barb@succeedrealestate.com - Price history
- First asked $169,149
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.