1 / 6
6score
$267,000
MLS
Street view5353 Forest Pine Ln
Indianapolis IN 46224 · Single Family · built 1999
4 bd2 ba1,464 sqft$182/sqft vs ZIP $159 +15%
0.99 lender DSCR (est.)
Rent covers the estimated payment 0.99× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $1,872/mo (HUD fair-market rent) ÷ 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.
The underwriting
The numbers (estimates, illustrative)
$267,000List price
$1,872Rent estimate / mo
0.99Lender DSCR (est.)
$4,520Taxes / yr · county assessor
$159ZIP median $ / sqft
6/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,872 |
| − Mortgage (P&I) | −$1,400 |
| − Taxes | −$377 |
| − Insurance | −$111 |
| = Cash flow before vacancy & repairs | $-16 |
The numbers
- Price
- $267,000
- $ / sq ft
- $182 ZIP median $159
- Rent estimate
- $1,872/mo HUD fair-market rent
- Property taxes
- $4,520/yr 2% cap on assessed value $226,000
- PITIA (assumed)
- $1,888/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.99 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 6/100
The property
- Beds / baths
- 4 / 2
- Living area
- 1,464 sq ft
- Lot
- 8,276 sq ft
- Year built
- 1999
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22115293
- Listed
- Aug 8, 2026
- Days on market
- 70
- Listing agent
- Jhonatan Hernandez · Vylla Home
3176546909 · jhonatanrealestate@gmail.com - Price history
- First asked $267,000
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.