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
3score
↓ $5,000
$324,900
MLS
Street view5323 Rosslyn Ave
Indianapolis IN 46220 · Single Family · built 1941
3 bd2 ba1,481 sqft$219/sqft vs ZIP $208 +5%
0.77 lender DSCR (est.)
Rent covers the estimated payment 0.77× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,795/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.
price cut 2%
The underwriting
The numbers (estimates, illustrative)
$324,900List price
$1,795Rent estimate / mo
0.77Lender DSCR (est.)
$6,062Taxes / yr · county assessor
$208ZIP median $ / sqft
3/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,795 |
| − Mortgage (P&I) | −$1,704 |
| − Taxes | −$505 |
| − Insurance | −$135 |
| = Cash flow before vacancy & repairs | $-549 |
The numbers
- Price
- $324,900
- $ / sq ft
- $219 ZIP median $208
- Rent estimate
- $1,795/mo ZIP + bedroom comps
- Property taxes
- $6,062/yr 2% cap on assessed value $303,100
- PITIA (assumed)
- $2,344/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.77 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 3/100 price cut 2%
The property
- Beds / baths
- 3 / 2
- Living area
- 1,481 sq ft
- Lot
- 6,534 sq ft
- Year built
- 1941
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22117157
- Listed
- Jul 29, 2026
- Days on market
- 66
- Listing agent
- Glenn Bill Group · eXp Realty, LLC
3175907757 · gbg@glennbill.com - Price history
- First asked $329,900 · previously $329,900 cut $5,000
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.