1 / 6
45score
↓ $24,900
$175,000
MLS
Street view8933 Rock Island Ct
Indianapolis IN 46217 · Single Family · built 1986
3 bd1 ba1,064 sqft$164/sqft vs ZIP $164 −0%
1.37 lender DSCR (est.)
Rent covers the estimated payment 1.37× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,820/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.
DSCR 1.37price cut 14%below assessed value
The underwriting
The numbers (estimates, illustrative)
$175,000List price
$1,820Rent estimate / mo
1.37Lender DSCR (est.)
$4,030Taxes / yr · county assessor
$164ZIP median $ / sqft
45/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,820 |
| − Mortgage (P&I) | −$918 |
| − Taxes | −$336 |
| − Insurance | −$73 |
| = Cash flow before vacancy & repairs | $494 |
The numbers
- Price
- $175,000
- $ / sq ft
- $164 ZIP median $164
- Rent estimate
- $1,820/mo ZIP + bedroom comps
- Property taxes
- $4,030/yr 2% cap on assessed value $201,500
- PITIA (assumed)
- $1,326/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.37 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 45/100 DSCR 1.37 · price cut 14% · below assessed value
The property
- Beds / baths
- 3 / 1
- Living area
- 1,064 sq ft
- Lot
- 11,761 sq ft
- Year built
- 1986
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22121266
- Listed
- Aug 21, 2026
- Days on market
- 57
- Listing agent
- Cheryl Kypreos · Keller Williams Indy Metro Ne
3177494666 · inhomes@kypreosteam.com - Price history
- First asked $199,900 · previously $199,900 cut $24,900
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.