1 / 6
15score
$239,900
MLS
Street view4926 Pembridge Dr
Indianapolis IN 46254 · Single Family · built 1995
3 bd2 ba1,370 sqft$175/sqft vs ZIP $155 +13%
1.09 lender DSCR (est.)
Rent covers the estimated payment 1.09× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,850/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.
registered rental
The underwriting
The numbers (estimates, illustrative)
$239,900List price
$1,850Rent estimate / mo
1.09Lender DSCR (est.)
$3,822Taxes / yr · county assessor
$155ZIP median $ / sqft
15/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,850 |
| − Mortgage (P&I) | −$1,258 |
| − Taxes | −$319 |
| − Insurance | −$100 |
| − HOA | −$25 |
| = Cash flow before vacancy & repairs | $148 |
The numbers
- Price
- $239,900
- $ / sq ft
- $175 ZIP median $155
- Rent estimate
- $1,850/mo ZIP + bedroom comps
- Property taxes
- $3,822/yr 2% cap on assessed value $191,100
- PITIA (assumed)
- $1,702/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $25/mo
- Lender DSCR (est.)
- 1.09 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 15/100 registered rental
The property
- Beds / baths
- 3 / 2
- Living area
- 1,370 sq ft
- Lot
- 3,485 sq ft
- Year built
- 1995
- Property type
- Single Family
- HOA
- $25/mo
- Flood zone
- None (Zone X)
- Registered rental
- Yes — registered with the city
The listing
- Source
- Standard
- MLS #
- 22126078
- Listed
- Sep 23, 2026
- Days on market
- 9
- Listing agent
- Osama Raja · Pristine Realty, Inc
5622967241 · oraj90@gmail.com - Price history
- First asked $239,900
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.