1 / 6
32score
$77,000
MLS
Street view5613 E Washington St
Indianapolis IN 46219 · Townhouse · built 1924
2 bd1 ba1,102 sqft$70/sqft vs ZIP $145 −52%
1.09 lender DSCR (est.)
Rent covers the estimated payment 1.09× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $1,050/mo (ZIP + bedroom comps) ÷ 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.
52% under ZIP $/sqftverify conditionbelow assessed value
The underwriting
The numbers (estimates, illustrative)
$77,000List price
$1,050Rent estimate / mo
1.09Lender DSCR (est.)
$924Taxes / yr · assumed 1.2%
$145ZIP median $ / sqft
32/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,050 |
| − Mortgage (P&I) | −$404 |
| − Taxes | −$77 |
| − Insurance | −$32 |
| − HOA | −$450 |
| = Cash flow before vacancy & repairs | $87 |
The numbers
- Price
- $77,000
- $ / sq ft
- $70 ZIP median $145
- Rent estimate
- $1,050/mo ZIP + bedroom comps
- Property taxes
- $924/yr assumed 1.2% of price
- PITIA (assumed)
- $963/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $450/mo
- Lender DSCR (est.)
- 1.09 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 32/100 52% under ZIP $/sqft · verify condition · below assessed value
The property
- Beds / baths
- 2 / 1
- Living area
- 1,102 sq ft
- Lot
- 37,897 sq ft
- Year built
- 1924
- Property type
- Townhouse
- HOA
- $450/mo
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22109626
- Listed
- Jun 23, 2026
- Days on market
- 101
- Listing agent
- Porter Bouvier · Keller Williams Indy Metro Ne
3178936679 · porter@eveloteam.com - Price history
- First asked $77,000
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.