1 / 6
13score
↓ $25,000
$300,000
MLS
Street view3728 Kinnett Ln
Indianapolis IN 46228 · Single Family · built 1994
3 bd2.5 ba1,840 sqft$163/sqft vs ZIP $143 +14%
0.89 lender DSCR (est.)
Rent covers the estimated payment 0.89× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,955/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.
price cut 8%registered rental
The underwriting
The numbers (estimates, illustrative)
$300,000List price
$1,955Rent estimate / mo
0.89Lender DSCR (est.)
$5,510Taxes / yr · county assessor
$143ZIP median $ / sqft
13/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,955 |
| − Mortgage (P&I) | −$1,573 |
| − Taxes | −$459 |
| − Insurance | −$125 |
| − HOA | −$33 |
| = Cash flow before vacancy & repairs | $-235 |
The numbers
- Price
- $300,000
- $ / sq ft
- $163 ZIP median $143
- Rent estimate
- $1,955/mo ZIP + bedroom comps
- Property taxes
- $5,510/yr 2% cap on assessed value $275,500
- PITIA (assumed)
- $2,190/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $33/mo
- Lender DSCR (est.)
- 0.89 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 13/100 price cut 8% · registered rental
The property
- Beds / baths
- 3 / 2.5
- Living area
- 1,840 sq ft
- Lot
- 10,019 sq ft
- Year built
- 1994
- Property type
- Single Family
- HOA
- $33/mo
- Flood zone
- None (Zone X)
- Registered rental
- Yes — registered with the city
The listing
- Source
- Standard
- MLS #
- 22121105
- Listed
- Aug 20, 2026
- Days on market
- 58
- Listing agent
- Nathaniel Vanpelt · Exp Realty, LLC
3176256163 · nate@heardrealestateteam.com - Price history
- First asked $325,000 · previously $325,000 cut $25,000
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.