1 / 6
60score
↓ $15,000
$139,900
MLS
Street view4122 Elmhurst Dr
Indianapolis IN 46226 · Single Family · built 1930
3 bd1.5 ba1,192 sqft$117/sqft vs ZIP $124 −5%
1.60 lender DSCR (est.)
Rent covers the estimated payment 1.60× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,450/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 1.60price cut 11%
The underwriting
The numbers (estimates, illustrative)
$139,900List price
$1,450Rent estimate / mo
1.60Lender DSCR (est.)
$1,382Taxes / yr · county assessor
$124ZIP median $ / sqft
60/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,450 |
| − Mortgage (P&I) | −$734 |
| − Taxes | −$115 |
| − Insurance | −$58 |
| = Cash flow before vacancy & repairs | $543 |
The numbers
- Price
- $139,900
- $ / sq ft
- $117 ZIP median $124
- Rent estimate
- $1,450/mo ZIP + bedroom comps
- Property taxes
- $1,382/yr 2% cap on assessed value $69,100
- PITIA (assumed)
- $907/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.60 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 60/100 DSCR 1.60 · price cut 11%
The property
- Beds / baths
- 3 / 1.5
- Living area
- 1,192 sq ft
- Lot
- 8,712 sq ft
- Year built
- 1930
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22109166
- Listed
- Jul 2, 2026
- Days on market
- 107
- Listing agent
- Sammy Nieves · Trelora Realty, Inc
3174482284 · sammy.nieves@trelora.com - Price history
- First asked $154,900 · previously $154,900 cut $15,000
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.