Last confirmed active 18 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
32score
↓ $15,000
$435,000
MLS
Street view518 Woodruff Place East Dr
Indianapolis IN 46201 · Multi-Family · built 1920
6 bd3 ba5,280 sqft$82/sqft vs ZIP $141 −42%
0.58 lender DSCR (est.)
Rent covers the estimated payment 0.58× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $1,670/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.
41% under ZIP $/sqftprice cut 3%
The underwriting
The numbers (estimates, illustrative)
$435,000List price
$1,670Rent estimate / mo
0.58Lender DSCR (est.)
$5,220Taxes / yr · assumed 1.2%
$141ZIP median $ / sqft
32/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,670 |
| − Mortgage (P&I) | −$2,281 |
| − Taxes | −$435 |
| − Insurance | −$181 |
| = Cash flow before vacancy & repairs | $-1,227 |
The numbers
- Price
- $435,000
- $ / sq ft
- $82 ZIP median $141
- Rent estimate
- $1,670/mo HUD fair-market rent
- Property taxes
- $5,220/yr assumed 1.2% of price
- PITIA (assumed)
- $2,897/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.58 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 32/100 41% under ZIP $/sqft · price cut 3%
The property
- Beds / baths
- 6 / 3
- Living area
- 5,280 sq ft
- Lot
- 8,712 sq ft
- Year built
- 1920
- Property type
- Multi-Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22034154
- Listed
- Feb 10, 2026
- Days on market
- 235
- Listing agent
- Adrienne Johnson · Epique Inc
3173722693 · adriennejohnson@epique.me - Price history
- First asked $450,000 · previously $450,000 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.