1 / 6
33score
New
$289,500
MLS
Street view6035 Woodside Dr
Indianapolis IN 46228 · Single Family · built 1956
4 bd2 ba2,410 sqft$120/sqft vs ZIP $144 −17%
1.12 lender DSCR (est.)
Rent covers the estimated payment 1.12× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $2,350/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.
16% under ZIP $/sqftnew this week
The underwriting
The numbers (estimates, illustrative)
$289,500List price
$2,350Rent estimate / mo
1.12Lender DSCR (est.)
$5,484Taxes / yr · county assessor
$144ZIP median $ / sqft
33/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,350 |
| − Mortgage (P&I) | −$1,518 |
| − Taxes | −$457 |
| − Insurance | −$121 |
| = Cash flow before vacancy & repairs | $254 |
The numbers
- Price
- $289,500
- $ / sq ft
- $120 ZIP median $144
- Rent estimate
- $2,350/mo HUD fair-market rent
- Property taxes
- $5,484/yr 2% cap on assessed value $274,200
- PITIA (assumed)
- $2,096/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.12 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 33/100 16% under ZIP $/sqft · new this week
The property
- Beds / baths
- 4 / 2
- Living area
- 2,410 sq ft
- Lot
- 15,246 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 #
- 22131028
- Listed
- Oct 13, 2026
- Days on market
- 2
- Listing agent
- Andrew Sullivan · Keller Williams Indpls Metro N
3107796610 · andysullivanrealestate@gmail.com - Price history
- First asked $289,500
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.