1 / 6
5score
New
$199,000
MLS
Street view5023 S Walcott St
Indianapolis IN 46227 · Multi-Family · built 1969
2 bd1 ba
0.82 lender DSCR (est.)
Rent covers the estimated payment 0.82× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,150/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 week
The underwriting
The numbers (estimates, illustrative)
$199,000List price
$1,150Rent estimate / mo
0.82Lender DSCR (est.)
$3,232Taxes / yr · county assessor
$161ZIP median $ / sqft
5/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,150 |
| − Mortgage (P&I) | −$1,044 |
| − Taxes | −$269 |
| − Insurance | −$83 |
| = Cash flow before vacancy & repairs | $-246 |
The numbers
- Price
- $199,000
- $ / sq ft
- —
- Rent estimate
- $1,150/mo ZIP + bedroom comps
- Property taxes
- $3,232/yr 2% cap on assessed value $161,600
- PITIA (assumed)
- $1,396/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.82 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 5/100 new this week
The property
- Beds / baths
- 2 / 1
- Living area
- —
- Lot
- 29,185 sq ft
- Year built
- 1969
- Property type
- Multi-Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22128100
- Listed
- Oct 6, 2026
- Days on market
- 2
- Listing agent
- Peter Stewart · Keller Williams Indpls Metro N
3174509202 · peter@peterstewartrealty.com - Price history
- First asked $199,000
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.