1 / 6
27score
New
$175,000
MLS
Street view7766 Twin Beech Ln
Indianapolis IN 46226 · Single Family · built 1956
3 bd1.5 ba1,436 sqft$122/sqft vs ZIP $122 −0%
1.24 lender DSCR (est.)
Rent covers the estimated payment 1.24× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $1,450/mo (ZIP + bedroom comps) ÷ estimated monthly payment: 75% LTV, ~7.5% rate, 30‑yr term, insurance ~0.5%/yr, taxes assumed at 1.2% of price. Assumptions as of 2026-09-12.
DSCR 1.24new this week
The underwriting
The numbers (estimates, illustrative)
$175,000List price
$1,450Rent estimate / mo
1.24Lender DSCR (est.)
$2,100Taxes / yr · assumed 1.2%
$122ZIP median $ / sqft
27/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,450 |
| − Mortgage (P&I) | −$918 |
| − Taxes | −$175 |
| − Insurance | −$73 |
| = Cash flow before vacancy & repairs | $284 |
The numbers
- Price
- $175,000
- $ / sq ft
- $122 ZIP median $122
- Rent estimate
- $1,450/mo ZIP + bedroom comps
- Property taxes
- $2,100/yr assumed 1.2% of price
- PITIA (assumed)
- $1,166/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.24 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 27/100 DSCR 1.24 · new this week
The property
- Beds / baths
- 3 / 1.5
- Living area
- 1,436 sq ft
- Lot
- 18,295 sq ft
- Year built
- 1956
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22133585
- Listed
- Oct 30, 2026
- Days on market
- 2
- Listing agent
- Joshua Latham · Re/Max Advanced Realty
3179897465 · josh.latham@indyhomepros.com - Price history
- First asked $175,000
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.