1 / 6
25score
$325,000
MLS
Street view5660 Forest Rise Ct
Indianapolis IN 46203 · Single Family · built 1998
3 bd3.5 ba3,260 sqft$100/sqft vs ZIP $168 −41%
0.63 lender DSCR (est.)
Rent covers the estimated payment 0.63× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,513/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.
41% under ZIP $/sqft
The underwriting
The numbers (estimates, illustrative)
$325,000List price
$1,513Rent estimate / mo
0.63Lender DSCR (est.)
$6,130Taxes / yr · county assessor
$168ZIP median $ / sqft
25/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,513 |
| − Mortgage (P&I) | −$1,704 |
| − Taxes | −$511 |
| − Insurance | −$135 |
| − HOA | −$67 |
| = Cash flow before vacancy & repairs | $-905 |
The numbers
- Price
- $325,000
- $ / sq ft
- $100 ZIP median $168
- Rent estimate
- $1,513/mo ZIP + bedroom comps
- Property taxes
- $6,130/yr 2% cap on assessed value $306,500
- PITIA (assumed)
- $2,418/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $67/mo
- Lender DSCR (est.)
- 0.63 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 25/100 41% under ZIP $/sqft
The property
- Beds / baths
- 3 / 3.5
- Living area
- 3,260 sq ft
- Lot
- 11,761 sq ft
- Year built
- 1998
- Property type
- Single Family
- HOA
- $67/mo
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22126053
- Listed
- Sep 15, 2026
- Days on market
- 16
- Listing agent
- Cassie Inman · Capstone Realty Group, Inc
3179892823 · cassie.inman@exprealty.com - Price history
- First asked $325,000
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.