1 / 6
26score
$204,000
MLS
Street view3722 Remington Dr
Indianapolis IN 46227 · Single Family · built 1981
3 bd1 ba1,067 sqft$191/sqft vs ZIP $157 +22%
1.31 lender DSCR (est.)
Rent covers the estimated payment 1.31× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,863/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 1.31
The underwriting
The numbers (estimates, illustrative)
$204,000List price
$1,863Rent estimate / mo
1.31Lender DSCR (est.)
$3,190Taxes / yr · county assessor
$157ZIP median $ / sqft
26/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,863 |
| − Mortgage (P&I) | −$1,070 |
| − Taxes | −$266 |
| − Insurance | −$85 |
| = Cash flow before vacancy & repairs | $442 |
The numbers
- Price
- $204,000
- $ / sq ft
- $191 ZIP median $157
- Rent estimate
- $1,863/mo ZIP + bedroom comps
- Property taxes
- $3,190/yr 2% cap on assessed value $159,500
- PITIA (assumed)
- $1,421/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.31 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 26/100 DSCR 1.31
The property
- Beds / baths
- 3 / 1
- Living area
- 1,067 sq ft
- Lot
- 5,663 sq ft
- Year built
- 1981
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- —
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22132050
- Listed
- Oct 17, 2026
- Days on market
- 14
- Listing agent
- David Van Thawng Lian · Western Myanmar LLC
3176589794 · dave.lian@talktotucker.com - Price history
- First asked $204,000
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.