1 / 6
62score
$95,000
MLS
Street view3333 S Rybolt Ave
Indianapolis IN 46221 · Single Family · built 1935
2 bd1 ba1,008 sqft$94/sqft vs ZIP $145 −35%
1.35 lender DSCR (est.)
Rent covers the estimated payment 1.35× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $950/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.
DSCR 1.3535% under ZIP $/sqftbelow assessed valueregistered rental
The underwriting
The numbers (estimates, illustrative)
$95,000List price
$950Rent estimate / mo
1.35Lender DSCR (est.)
$1,972Taxes / yr · county assessor
$145ZIP median $ / sqft
62/100Deal Score
Monthly picture (illustrative)
| Rent est. | $950 |
| − Mortgage (P&I) | −$498 |
| − Taxes | −$164 |
| − Insurance | −$40 |
| = Cash flow before vacancy & repairs | $248 |
The numbers
- Price
- $95,000
- $ / sq ft
- $94 ZIP median $145
- Rent estimate
- $950/mo ZIP + bedroom comps
- Property taxes
- $1,972/yr 2% cap on assessed value $98,600
- PITIA (assumed)
- $702/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.35 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 62/100 DSCR 1.35 · 35% under ZIP $/sqft · below assessed value · registered rental
The property
- Beds / baths
- 2 / 1
- Living area
- 1,008 sq ft
- Lot
- 5,227 sq ft
- Year built
- 1935
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- 100
- Registered rental
- Yes — registered with the city
The listing
- Source
- Standard
- MLS #
- 22125350
- Listed
- Sep 10, 2026
- Days on market
- 22
- Listing agent
- Kathryn Teltow · Highgarden Real Estate
7652281204 · katieteltow@gmail.com - Price history
- First asked $95,000
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.