Last confirmed active 19 days ago — it may be under contract or sold since. Check the official listing before you act. Verify on Zillow · Redfin · Realtor.com
1 / 6
10score
↓ $20,500
$360,000
MLS
Street view4835 Wyandott Trl
Indianapolis IN 46250 · Single Family · built 1956
3 bd1.5 ba1,848 sqft$195/sqft vs ZIP $182 +7%
0.74 lender DSCR (est.)
Rent covers the estimated payment 0.74× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $1,767/mo (HUD fair-market rent) ÷ estimated monthly payment: 75% LTV, ~7.5% rate, 30‑yr term, insurance ~0.5%/yr, taxes assumed at 1.2% of price. Assumptions as of 2026-09-12.
price cut 6%
The underwriting
The numbers (estimates, illustrative)
$360,000List price
$1,767Rent estimate / mo
0.74Lender DSCR (est.)
$4,320Taxes / yr · assumed 1.2%
$182ZIP median $ / sqft
10/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,767 |
| − Mortgage (P&I) | −$1,888 |
| − Taxes | −$360 |
| − Insurance | −$150 |
| = Cash flow before vacancy & repairs | $-631 |
The numbers
- Price
- $360,000
- $ / sq ft
- $195 ZIP median $182
- Rent estimate
- $1,767/mo HUD fair-market rent
- Property taxes
- $4,320/yr assumed 1.2% of price
- PITIA (assumed)
- $2,398/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.74 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 10/100 price cut 6%
The property
- Beds / baths
- 3 / 1.5
- Living area
- 1,848 sq ft
- Lot
- 20,038 sq ft
- Year built
- 1956
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22113604
- Listed
- Jul 19, 2026
- Days on market
- 76
- Listing agent
- Barbara Simmons · Be'xtraordinary Real Est Ser
3175347579 · bextraordinary.realestatellc@ymail.com - Price history
- First asked $380,500 · previously $380,500 cut $20,500
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.