1 / 6
23score
↓ $5,000
$250,000
MLS
Street view921 Waring Dr E
Indianapolis IN 46229 · Single Family · built 1980
3 bd2.5 ba2,049 sqft$122/sqft vs ZIP $139 −12%
1.04 lender DSCR (est.)
Rent covers the estimated payment 1.04× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $1,730/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.
13% under ZIP $/sqftprice cut 2%
The underwriting
The numbers (estimates, illustrative)
$250,000List price
$1,730Rent estimate / mo
1.04Lender DSCR (est.)
$3,000Taxes / yr · assumed 1.2%
$139ZIP median $ / sqft
23/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,730 |
| − Mortgage (P&I) | −$1,311 |
| − Taxes | −$250 |
| − Insurance | −$104 |
| = Cash flow before vacancy & repairs | $65 |
The numbers
- Price
- $250,000
- $ / sq ft
- $122 ZIP median $139
- Rent estimate
- $1,730/mo ZIP + bedroom comps
- Property taxes
- $3,000/yr assumed 1.2% of price
- PITIA (assumed)
- $1,665/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.04 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 23/100 13% under ZIP $/sqft · price cut 2%
The property
- Beds / baths
- 3 / 2.5
- Living area
- 2,049 sq ft
- Lot
- 6,970 sq ft
- Year built
- 1980
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22117882
- Listed
- Aug 3, 2026
- Days on market
- 75
- Listing agent
- Erica Scott · Ever Real Estate, LLC
3175132775 · ericalscott49@gmail.com - Price history
- First asked $255,000 · previously $255,000 cut $5,000
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.