1 / 6
36score
↓ $15,000
$245,000
MLS
Street view5762 Pilgrim Dr
Indianapolis IN 46254 · Single Family · built 1988
3 bd2 ba1,988 sqft$123/sqft vs ZIP $152 −19%
1.05 lender DSCR (est.)
Rent covers the estimated payment 1.05× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,884/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.
19% under ZIP $/sqftprice cut 6%
The underwriting
The numbers (estimates, illustrative)
$245,000List price
$1,884Rent estimate / mo
1.05Lender DSCR (est.)
$4,480Taxes / yr · county assessor
$152ZIP median $ / sqft
36/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,884 |
| − Mortgage (P&I) | −$1,285 |
| − Taxes | −$373 |
| − Insurance | −$102 |
| − HOA | −$26 |
| = Cash flow before vacancy & repairs | $98 |
The numbers
- Price
- $245,000
- $ / sq ft
- $123 ZIP median $152
- Rent estimate
- $1,884/mo ZIP + bedroom comps
- Property taxes
- $4,480/yr 2% cap on assessed value $224,000
- PITIA (assumed)
- $1,786/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $26/mo
- Lender DSCR (est.)
- 1.05 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 36/100 19% under ZIP $/sqft · price cut 6%
The property
- Beds / baths
- 3 / 2
- Living area
- 1,988 sq ft
- Lot
- 10,019 sq ft
- Year built
- 1988
- Property type
- Single Family
- HOA
- $26/mo
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22109957
- Listed
- Jun 25, 2026
- Days on market
- 114
- Listing agent
- Maryan Jones · Dix Realty Group
3176561229 · maryanjones1990@gmail.com - Price history
- First asked $260,000 · previously $250,000 cut $15,000
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.