1 / 6
37score
↓ $10,000
$269,900
MLS
Street view7730 Belmac Ln
Indianapolis IN 46113 · Single Family · built 2012
3 bd2.5 ba2,150 sqft$126/sqft vs ZIP $167 −25%
0.97 lender DSCR (est.)
Rent covers the estimated payment 0.97× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $1,945/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.
25% under ZIP $/sqftprice cut 4%below assessed value
The underwriting
The numbers (estimates, illustrative)
$269,900List price
$1,945Rent estimate / mo
0.97Lender DSCR (est.)
$5,452Taxes / yr · county assessor
$167ZIP median $ / sqft
37/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,945 |
| − Mortgage (P&I) | −$1,415 |
| − Taxes | −$454 |
| − Insurance | −$112 |
| − HOA | −$32 |
| = Cash flow before vacancy & repairs | $-69 |
The numbers
- Price
- $269,900
- $ / sq ft
- $126 ZIP median $167
- Rent estimate
- $1,945/mo HUD fair-market rent
- Property taxes
- $5,452/yr 2% cap on assessed value $272,600
- PITIA (assumed)
- $2,014/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $32/mo
- Lender DSCR (est.)
- 0.97 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 37/100 25% under ZIP $/sqft · price cut 4% · below assessed value
The property
- Beds / baths
- 3 / 2.5
- Living area
- 2,150 sq ft
- Lot
- 4,792 sq ft
- Year built
- 2012
- Property type
- Single Family
- HOA
- $32/mo
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22113291
- Listed
- Jul 10, 2026
- Days on market
- 99
- Listing agent
- Harvir Kaur · Exp Realty, LLC
3174179012 · harvir.kaur@exprealty.com - Price history
- First asked $279,900 · previously $279,900 cut $10,000
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.