1 / 6
32score
New
$202,000
MLS
Street view5001 Falcon Grove Dr
Indianapolis IN 46254 · Single Family · built 1992
3 bd2 ba1,406 sqft$144/sqft vs ZIP $151 −5%
1.18 lender DSCR (est.)
Rent covers the estimated payment 1.18× · 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.
new this weekbelow assessed value
The underwriting
The numbers (estimates, illustrative)
$202,000List price
$1,850Rent estimate / mo
1.18Lender DSCR (est.)
$5,068Taxes / yr · county assessor
$151ZIP median $ / sqft
32/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,850 |
| − Mortgage (P&I) | −$1,059 |
| − Taxes | −$422 |
| − Insurance | −$84 |
| = Cash flow before vacancy & repairs | $284 |
The numbers
- Price
- $202,000
- $ / sq ft
- $144 ZIP median $151
- Rent estimate
- $1,850/mo ZIP + bedroom comps
- Property taxes
- $5,068/yr 2% cap on assessed value $253,400
- PITIA (assumed)
- $1,566/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.18 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 32/100 new this week · below assessed value
The property
- Beds / baths
- 3 / 2
- Living area
- 1,406 sq ft
- Lot
- 9,583 sq ft
- Year built
- 1992
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22130690
- Listed
- Oct 11, 2026
- Days on market
- 4
- Listing agent
- Tyrone Murphy · Hall & Russell Real Estate Group
3177895660 · tyemurphy1@gmail.com - Price history
- First asked $202,000
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.