1 / 6
15score
New
$449,500
MLS
Street view7648 Shasta Dr
Indianapolis IN 46217 · Single Family · built 2006
5 bd2.5 ba3,168 sqft$142/sqft vs ZIP $161 −12%
0.70 lender DSCR (est.)
Rent covers the estimated payment 0.70× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $2,301/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.
12% under ZIP $/sqftnew this week
The underwriting
The numbers (estimates, illustrative)
$449,500List price
$2,301Rent estimate / mo
0.70Lender DSCR (est.)
$8,450Taxes / yr · county assessor
$161ZIP median $ / sqft
15/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,301 |
| − Mortgage (P&I) | −$2,357 |
| − Taxes | −$704 |
| − Insurance | −$187 |
| − HOA | −$42 |
| = Cash flow before vacancy & repairs | $-990 |
The numbers
- Price
- $449,500
- $ / sq ft
- $142 ZIP median $161
- Rent estimate
- $2,301/mo HUD fair-market rent
- Property taxes
- $8,450/yr 2% cap on assessed value $422,500
- PITIA (assumed)
- $3,291/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $42/mo
- Lender DSCR (est.)
- 0.70 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 15/100 12% under ZIP $/sqft · new this week
The property
- Beds / baths
- 5 / 2.5
- Living area
- 3,168 sq ft
- Lot
- 10,019 sq ft
- Year built
- 2006
- Property type
- Single Family
- HOA
- $42/mo
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22129795
- Listed
- Oct 5, 2026
- Days on market
- 3
- Listing agent
- Michael Crafton · Landtree, REALTORS®
3175076453 · craftonc21@aol.com - Price history
- First asked $449,500
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.