1 / 6
26score
↓ $50
$189,850
MLS
Street view3667 Beasley Dr
Indianapolis IN 46222 · Single Family · built 1958
3 bd1 ba925 sqft$205/sqft vs ZIP $158 +30%
1.30 lender DSCR (est.)
Rent covers the estimated payment 1.30× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,700/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 1.30price cut 0%
The underwriting
The numbers (estimates, illustrative)
$189,850List price
$1,700Rent estimate / mo
1.30Lender DSCR (est.)
$2,754Taxes / yr · county assessor
$158ZIP median $ / sqft
26/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,700 |
| − Mortgage (P&I) | −$996 |
| − Taxes | −$230 |
| − Insurance | −$79 |
| = Cash flow before vacancy & repairs | $396 |
The numbers
- Price
- $189,850
- $ / sq ft
- $205 ZIP median $158
- Rent estimate
- $1,700/mo ZIP + bedroom comps
- Property taxes
- $2,754/yr 2% cap on assessed value $137,700
- PITIA (assumed)
- $1,304/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.30 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 26/100 DSCR 1.30 · price cut 0%
The property
- Beds / baths
- 3 / 1
- Living area
- 925 sq ft
- Lot
- 16,553 sq ft
- Year built
- 1958
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- 100
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22117009
- Listed
- Jul 29, 2026
- Days on market
- 79
- Listing agent
- Roger Lundy · Keller Williams Indpls Metro N
3175073900 · roger@rogerlundy.com - Price history
- First asked $189,900 · previously $189,900 cut $50
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.