1 / 6
4score
$300,000
MLS
Street view922 Beal Way
Indianapolis IN 46217 · Single Family · built 2017
4 bd2 ba1,638 sqft$183/sqft vs ZIP $164 +12%
0.97 lender DSCR (est.)
Rent covers the estimated payment 0.97× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $2,055/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.
The underwriting
The numbers (estimates, illustrative)
$300,000List price
$2,055Rent estimate / mo
0.97Lender DSCR (est.)
$5,050Taxes / yr · county assessor
$164ZIP median $ / sqft
4/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,055 |
| − Mortgage (P&I) | −$1,573 |
| − Taxes | −$421 |
| − Insurance | −$125 |
| = Cash flow before vacancy & repairs | $-64 |
The numbers
- Price
- $300,000
- $ / sq ft
- $183 ZIP median $164
- Rent estimate
- $2,055/mo ZIP + bedroom comps
- Property taxes
- $5,050/yr 2% cap on assessed value $252,500
- PITIA (assumed)
- $2,119/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.97 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 4/100
The property
- Beds / baths
- 4 / 2
- Living area
- 1,638 sq ft
- Lot
- 11,326 sq ft
- Year built
- 2017
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22084345
- Listed
- Feb 20, 2026
- Days on market
- 239
- Listing agent
- David Thuan · Diamond Stars Realty LLC
3179979141 · davidthuan77@gmail.com - Price history
- First asked $300,000
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.