1 / 6
25score
↓ $39,999
$260,000
MLS
Street view802 Udell St
Indianapolis IN 46208 · Multi-Family · built 1920
5 bd2 ba
1.14 lender DSCR (est.)
Rent covers the estimated payment 1.14× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $1,783/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.
price cut 15%
The underwriting
The numbers (estimates, illustrative)
$260,000List price
$1,783Rent estimate / mo
1.14Lender DSCR (est.)
$1,150Taxes / yr · county assessor
$126ZIP median $ / sqft
25/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,783 |
| − Mortgage (P&I) | −$1,363 |
| − Taxes | −$96 |
| − Insurance | −$108 |
| = Cash flow before vacancy & repairs | $215 |
The numbers
- Price
- $260,000
- $ / sq ft
- —
- Rent estimate
- $1,783/mo HUD fair-market rent
- Property taxes
- $1,150/yr 2% cap on assessed value $57,500
- PITIA (assumed)
- $1,568/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.14 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 25/100 price cut 15%
The property
- Beds / baths
- 5 / 2
- Living area
- —
- Lot
- 1,307 sq ft
- Year built
- 1920
- Property type
- Multi-Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22124804
- Listed
- Sep 8, 2026
- Days on market
- 39
- Listing agent
- Ely Berger · The Modglin Group
3173413325 · ely@themodglingroup.com - Price history
- First asked $299,999 · previously $299,999 cut $39,999
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.