1 / 6
60score
$169,900
MLS
Street view6148 Roselawn Dr
Indianapolis IN 46226 · Single Family · built 1957
5 bd1.5 ba1,755 sqft$97/sqft vs ZIP $124 −22%
1.54 lender DSCR (est.)
Rent covers the estimated payment 1.54× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $1,832/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 1.5422% under ZIP $/sqft
The underwriting
The numbers (estimates, illustrative)
$169,900List price
$1,832Rent estimate / mo
1.54Lender DSCR (est.)
$2,690Taxes / yr · county assessor
$124ZIP median $ / sqft
60/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,832 |
| − Mortgage (P&I) | −$891 |
| − Taxes | −$224 |
| − Insurance | −$71 |
| = Cash flow before vacancy & repairs | $646 |
The numbers
- Price
- $169,900
- $ / sq ft
- $97 ZIP median $124
- Rent estimate
- $1,832/mo HUD fair-market rent
- Property taxes
- $2,690/yr 2% cap on assessed value $134,500
- PITIA (assumed)
- $1,186/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.54 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 60/100 DSCR 1.54 · 22% under ZIP $/sqft
The property
- Beds / baths
- 5 / 1.5
- Living area
- 1,755 sq ft
- Lot
- 7,405 sq ft
- Year built
- 1957
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22129846
- Listed
- Oct 9, 2026
- Days on market
- 9
- Listing agent
- Isabella Frazier · Trelora Realty, Inc
2193513982 · inteam@trelora.com - Price history
- First asked $169,900
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.