1 / 6
30score
$149,500
MLS
Street view5530 Marilyn Rd
Indianapolis IN 46226 · Single Family · built 1956
3 bd1.5 ba960 sqft$156/sqft vs ZIP $128 +22%
1.37 lender DSCR (est.)
Rent covers the estimated payment 1.37× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,425/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.
DSCR 1.37
The underwriting
The numbers (estimates, illustrative)
$149,500List price
$1,425Rent estimate / mo
1.37Lender DSCR (est.)
$2,336Taxes / yr · county assessor
$128ZIP median $ / sqft
30/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,425 |
| − Mortgage (P&I) | −$784 |
| − Taxes | −$195 |
| − Insurance | −$62 |
| = Cash flow before vacancy & repairs | $384 |
The numbers
- Price
- $149,500
- $ / sq ft
- $156 ZIP median $128
- Rent estimate
- $1,425/mo ZIP + bedroom comps
- Property taxes
- $2,336/yr 2% cap on assessed value $116,800
- PITIA (assumed)
- $1,041/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.37 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 30/100 DSCR 1.37
The property
- Beds / baths
- 3 / 1.5
- Living area
- 960 sq ft
- Lot
- 7,405 sq ft
- Year built
- 1956
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22126915
- Listed
- Sep 18, 2026
- Days on market
- 14
- Listing agent
- Laura Medina · F.C. Tucker Company - Zionsville
3179456095 · lauramedina.coronelrealty@gmail.com - Price history
- First asked $149,500
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.