1 / 6
29score
New↓ $24,901
$299,999
MLS
Street view9157 Harrison Run Pl
Indianapolis IN 46256 · Single Family · built 2000
3 bd2.5 ba2,108 sqft$142/sqft vs ZIP $171 −17%
0.72 lender DSCR (est.)
Rent covers the estimated payment 0.72× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $1,566/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.
17% under ZIP $/sqftprice cut 8%new this week
The underwriting
The numbers (estimates, illustrative)
$299,999List price
$1,566Rent estimate / mo
0.72Lender DSCR (est.)
$5,454Taxes / yr · county assessor
$171ZIP median $ / sqft
29/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,566 |
| − Mortgage (P&I) | −$1,573 |
| − Taxes | −$455 |
| − Insurance | −$125 |
| − HOA | −$33 |
| = Cash flow before vacancy & repairs | $-620 |
The numbers
- Price
- $299,999
- $ / sq ft
- $142 ZIP median $171
- Rent estimate
- $1,566/mo HUD fair-market rent
- Property taxes
- $5,454/yr 2% cap on assessed value $272,700
- PITIA (assumed)
- $2,186/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $33/mo
- Lender DSCR (est.)
- 0.72 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 29/100 17% under ZIP $/sqft · price cut 8% · new this week
The property
- Beds / baths
- 3 / 2.5
- Living area
- 2,108 sq ft
- Lot
- 8,712 sq ft
- Year built
- 2000
- Property type
- Single Family
- HOA
- $33/mo
- Flood zone
- 500
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22131452
- Listed
- Oct 16, 2026
- Days on market
- 2
- Listing agent
- Karin Vanvleet · eXp Realty, LLC
3176430996 · karinv@kw.com - Price history
- First asked $324,900 · previously $315,000 cut $24,901
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.