1 / 6
24score
↓ $5,999
$294,000
MLS
Street view6345 Graybrook Cir
Indianapolis IN 46237 · Single Family · built 2002
3 bd2.5 ba2,365 sqft$124/sqft vs ZIP $151 −18%
0.82 lender DSCR (est.)
Rent covers the estimated payment 0.82× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,795/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.
18% under ZIP $/sqftprice cut 2%below assessed value
The underwriting
The numbers (estimates, illustrative)
$294,000List price
$1,795Rent estimate / mo
0.82Lender DSCR (est.)
$6,206Taxes / yr · county assessor
$151ZIP median $ / sqft
24/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,795 |
| − Mortgage (P&I) | −$1,542 |
| − Taxes | −$517 |
| − Insurance | −$123 |
| = Cash flow before vacancy & repairs | $-386 |
The numbers
- Price
- $294,000
- $ / sq ft
- $124 ZIP median $151
- Rent estimate
- $1,795/mo ZIP + bedroom comps
- Property taxes
- $6,206/yr 2% cap on assessed value $310,300
- PITIA (assumed)
- $2,181/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.82 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 24/100 18% under ZIP $/sqft · price cut 2% · below assessed value
The property
- Beds / baths
- 3 / 2.5
- Living area
- 2,365 sq ft
- Lot
- 10,454 sq ft
- Year built
- 2002
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22108127
- Listed
- Jun 19, 2026
- Days on market
- 120
- Listing agent
- Heidi Whicker · F.C. Tucker Company - South
3178883311 · customerservice@talktotucker.com - Price history
- First asked $299,999 · previously $299,999 cut $5,999
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.