Last confirmed active 18 days ago — it may be under contract or sold since. Check the official listing before you act. Verify on Zillow · Redfin · Realtor.com
1 / 6
21score
↓ $20,100
$549,900
MLS
Street view648 E 25th St
Indianapolis IN 46205 · Single Family · built 2006
4 bd3.5 ba3,996 sqft$138/sqft vs ZIP $165 −17%
0.57 lender DSCR (est.)
Rent covers the estimated payment 0.57× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $2,295/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.
17% under ZIP $/sqftprice cut 4%
The underwriting
The numbers (estimates, illustrative)
$549,900List price
$2,295Rent estimate / mo
0.57Lender DSCR (est.)
$10,674Taxes / yr · county assessor
$165ZIP median $ / sqft
21/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,295 |
| − Mortgage (P&I) | −$2,884 |
| − Taxes | −$890 |
| − Insurance | −$229 |
| = Cash flow before vacancy & repairs | $-1,707 |
The numbers
- Price
- $549,900
- $ / sq ft
- $138 ZIP median $165
- Rent estimate
- $2,295/mo ZIP + bedroom comps
- Property taxes
- $10,674/yr 2% cap on assessed value $533,700
- PITIA (assumed)
- $4,002/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.57 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 21/100 17% under ZIP $/sqft · price cut 4%
The property
- Beds / baths
- 4 / 3.5
- Living area
- 3,996 sq ft
- Lot
- 6,098 sq ft
- Year built
- 2006
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22127322
- Listed
- Sep 23, 2026
- Days on market
- 10
- Listing agent
- Will Lonnemann · F.C. Tucker Company - Downtown
3178444200 · will@joansteam.com - Price history
- First asked $570,000 · previously $570,000 cut $20,100
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.