1 / 6
59score
$114,900
MLS
Street view5875 Bonnie Brae St
Indianapolis IN 46228 · Single Family · built 1956
1 bd1 ba966 sqft$119/sqft vs ZIP $144 −17%
1.60 lender DSCR (est.)
Rent covers the estimated payment 1.60× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $1,293/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.
DSCR 1.6017% under ZIP $/sqft
The underwriting
The numbers (estimates, illustrative)
$114,900List price
$1,293Rent estimate / mo
1.60Lender DSCR (est.)
$1,912Taxes / yr · county assessor
$144ZIP median $ / sqft
59/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,293 |
| − Mortgage (P&I) | −$603 |
| − Taxes | −$159 |
| − Insurance | −$48 |
| = Cash flow before vacancy & repairs | $483 |
The numbers
- Price
- $114,900
- $ / sq ft
- $119 ZIP median $144
- Rent estimate
- $1,293/mo HUD fair-market rent
- Property taxes
- $1,912/yr 2% cap on assessed value $95,600
- PITIA (assumed)
- $810/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.60 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 59/100 DSCR 1.60 · 17% under ZIP $/sqft
The property
- Beds / baths
- 1 / 1
- Living area
- 966 sq ft
- Lot
- 6,970 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 #
- 22126875
- Listed
- Sep 18, 2026
- Days on market
- 14
- Listing agent
- Ben Grise · List With Ben, LLC
3175401553 · sales@investwithben.com - Price history
- First asked $114,900
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.