1 / 6
40score
New
$214,999
MLS
Street view9226 Rochelle Dr
Indianapolis IN 46235 · Single Family · built 1963
4 bd3 ba1,323 sqft$163/sqft vs ZIP $141 +15%
1.45 lender DSCR (est.)
Rent covers the estimated payment 1.45× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $2,000/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 1.45new this week
The underwriting
The numbers (estimates, illustrative)
$214,999List price
$2,000Rent estimate / mo
1.45Lender DSCR (est.)
$1,942Taxes / yr · county assessor
$141ZIP median $ / sqft
40/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,000 |
| − Mortgage (P&I) | −$1,127 |
| − Taxes | −$162 |
| − Insurance | −$90 |
| = Cash flow before vacancy & repairs | $621 |
The numbers
- Price
- $214,999
- $ / sq ft
- $163 ZIP median $141
- Rent estimate
- $2,000/mo ZIP + bedroom comps
- Property taxes
- $1,942/yr 2% cap on assessed value $97,100
- PITIA (assumed)
- $1,379/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.45 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 40/100 DSCR 1.45 · new this week
The property
- Beds / baths
- 4 / 3
- Living area
- 1,323 sq ft
- Lot
- 9,148 sq ft
- Year built
- 1963
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22128425
- Listed
- Oct 1, 2026
- Days on market
- 2
- Listing agent
- Ana Tibbott · Nix Real Estate Group
3173661277 · anatibbott@kw.com - Price history
- First asked $214,999
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.