1 / 6
13score
↓ $10,000
$259,900
MLS
Street view921 S State Ave
Indianapolis IN 46203 · Single Family · built 2016
3 bd2 ba1,534 sqft$169/sqft vs ZIP $168 +1%
0.78 lender DSCR (est.)
Rent covers the estimated payment 0.78× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,500/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.
price cut 4%below assessed value
The underwriting
The numbers (estimates, illustrative)
$259,900List price
$1,500Rent estimate / mo
0.78Lender DSCR (est.)
$5,546Taxes / yr · county assessor
$168ZIP median $ / sqft
13/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,500 |
| − Mortgage (P&I) | −$1,363 |
| − Taxes | −$462 |
| − Insurance | −$108 |
| = Cash flow before vacancy & repairs | $-433 |
The numbers
- Price
- $259,900
- $ / sq ft
- $169 ZIP median $168
- Rent estimate
- $1,500/mo ZIP + bedroom comps
- Property taxes
- $5,546/yr 2% cap on assessed value $277,300
- PITIA (assumed)
- $1,933/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.78 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 13/100 price cut 4% · below assessed value
The property
- Beds / baths
- 3 / 2
- Living area
- 1,534 sq ft
- Lot
- 2,614 sq ft
- Year built
- 2016
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22099528
- Listed
- May 6, 2026
- Days on market
- 164
- Listing agent
- Andrew Howe · Exp Realty, LLC
3177600880 · andrewhowe@kw.com - Price history
- First asked $269,900 · previously $269,900 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.