1 / 6
55score
New
$160,000
MLS
Street view41 E Regent St
Indianapolis IN 46225 · Single Family · built 1905
2 bd2 ba910 sqft$176/sqft vs ZIP $148 +19%
1.56 lender DSCR (est.)
Rent covers the estimated payment 1.56× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,925/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 1.56new this weekbelow assessed valueregistered rental
The underwriting
The numbers (estimates, illustrative)
$160,000List price
$1,925Rent estimate / mo
1.56Lender DSCR (est.)
$3,968Taxes / yr · county assessor
$148ZIP median $ / sqft
55/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,925 |
| − Mortgage (P&I) | −$839 |
| − Taxes | −$331 |
| − Insurance | −$67 |
| = Cash flow before vacancy & repairs | $689 |
The numbers
- Price
- $160,000
- $ / sq ft
- $176 ZIP median $148
- Rent estimate
- $1,925/mo ZIP + bedroom comps
- Property taxes
- $3,968/yr 2% cap on assessed value $198,400
- PITIA (assumed)
- $1,236/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.56 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 55/100 DSCR 1.56 · new this week · below assessed value · registered rental
The property
- Beds / baths
- 2 / 2
- Living area
- 910 sq ft
- Lot
- 5,227 sq ft
- Year built
- 1905
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- Yes — registered with the city
The listing
- Source
- Standard
- MLS #
- 22131105
- Listed
- Oct 14, 2026
- Days on market
- 4
- Listing agent
- Amy Spillman · Compass of Indiana, LLC
3178731700 · aspillman@c21scheetz.com - Price history
- First asked $160,000
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.