Blog
Indianapolis Cash-Flow Markets: Fountain Square and Bates-Hendricks DSCR Math
By Jason Taken · Principal, Jaken Finance Group
Indianapolis cash-flow markets 2026 — Fountain Square and Bates-Hendricks DSCR math, hard money BRRRR, refi examples. Indiana investor walkthrough.
Indianapolis is not a single market — it is a ring of submarkets with different basis, rent bands, and rehab scope. Fountain Square and Bates-Hendricks sit south and southeast of downtown on the Indy cash-flow corridor where 2026 DSCR refi still clears 1.15+ on honest expenses — if you underwrite Indiana landlord economics correctly and size hard money rehab to submarket comps.
This guide models acquisition, BRRRR rehab, and permanent exit in both neighborhoods using hard money lenders Indianapolis for bridge and Indiana DSCR investor guide 2026 parameters for refi.
Why Fountain Square and Bates-Hendricks
Both neighborhoods benefit from downtown Indy employment, I-65/I-70 access, and pre-1940 housing stock with value-add spread — but they serve different investor profiles.
| Factor | Fountain Square | Bates-Hendricks |
|---|---|---|
| Character | Arts corridor, gentrifying | Residential, family tenants |
| Typical stock | Bungalow, double | Bungalow, duplex potential |
| As-is basis (2026) | $165K–$215K | $145K–$195K |
| Stabilized rent (SFR) | $1,450–$1,750/mo | $1,350–$1,650/mo |
| Rehab scope | Mid — kitchens, systems | Light to mid |
| Appreciation tilt | Higher | Moderate |
| DSCR profile | Strong | Stronger basis |
Indiana advantages for hold investors: no statewide rent control, landlord-friendly eviction relative to Chicago, lower insurance than coastal Florida, and flat 3.05% state income tax (2026).
State hub: hard money lenders Indiana · Indiana DSCR investor guide.
Fountain Square — gentrification cash flow
Fountain Square draws Near Southside spillover from Fletcher Place and Holy Cross — renters pay $1,600+ for renovated 2BR bungalows with walkability to Virginia Avenue dining.
Worked BRRRR — Fountain Square bungalow
| Line | Amount |
|---|---|
| Purchase (as-is, deferred kitchen/HVAC) | $188,000 |
| Rehab (HVAC, panel, kitchen, bath) | $48,000 |
| Hard money LTC | 88% |
| IO rate (10.5%, 8 mo hold) | ~$14,200 carry |
| Stabilized rent | $1,650/mo |
| Appraisal post-rehab | $265,000 |
Stabilized pro forma:
| Income / expense | Monthly |
|---|---|
| Gross rent | $1,650 |
| Vacancy (5%) | ($83) |
| Property tax | ($285) |
| Insurance | ($145) |
| Maintenance reserve | ($130) |
| NOI | ~$1,007/mo |
| DSCR refi | Value |
|---|---|
| LTV 75% on $265K | $198,750 |
| Rate ~6.875% P&I | ~$1,305/mo |
| DSCR | ~1.22 |
Operator extracts ~$28K after bridge payoff — funds next Bates-Hendricks acquisition.
Local context: best hard money lenders Indianapolis 2026 · fix and flip loans Indiana.
Bates-Hendricks — basis-first cash flow
Bates-Hendricks sits south of Fountain Square with lower entry basis and strong family-tenant demand — less gentrification premium, more ratio headroom at refi.
Worked BRRRR — Bates-Hendricks SFR
| Line | Amount |
|---|---|
| Purchase | $162,000 |
| Rehab (cosmetic + mechanical) | $42,000 |
| All-in | $204,000 |
| Hard money funded | ~$180,000 |
| Stabilized rent | $1,475/mo |
| Appraisal | $235,000 |
Stabilized pro forma:
| Income / expense | Monthly |
|---|---|
| Gross rent | $1,475 |
| Vacancy (5%) | ($74) |
| Property tax | ($248) |
| Insurance | ($132) |
| Maintenance reserve | ($118) |
| NOI | ~$903/mo |
| DSCR refi | Value |
|---|---|
| LTV 75% on $235K | $176,250 |
| Rate ~6.875% P&I | ~$1,158/mo |
| DSCR | ~1.24 |
Lower gross than Fountain Square — higher DSCR on lower basis. Portfolio builders often stack Bates-Hendricks for refi velocity, Fountain Square for appreciation sleeve.
Side-by-side — same hard money, two neighborhoods
| Metric | Fountain Square | Bates-Hendricks |
|---|---|---|
| All-in | $236,000 | $204,000 |
| Stabilized rent | $1,650 | $1,475 |
| NOI | $1,007 | $903 |
| Appraised | $265,000 | $235,000 |
| DSCR @ 75% | 1.22 | 1.24 |
| Cash-out at refi | ~$28K | ~$24K |
| Appreciation option | Higher | Moderate |
Duplex angle — Bates-Hendricks
Some Bates-Hendricks stock converts to legal duplex — gross rent $2,400–$2,900/mo on $280K–$340K all-in.
Duplex pro forma (stabilized):
| Line | Amount |
|---|---|
| All-in | $315,000 |
| Gross rent ($1,200 × 2) | $2,400/mo |
| Opex (22%) | ($528/mo) |
| NOI | ~$1,872/mo |
| DSCR refi 75% on $380K @ 6.95% | ~1.28 |
Verify zoning and certificate of occupancy before hard money close — illegal conversion kills DSCR rent roll.
Hard money acquisition parameters (2026)
Qualified Indianapolis value-add files:
- 9.25%–11.5% interest-only bridge
- 85%–90% LTC on acquisition + rehab
- 7–10 business day close
- Path to Indiana DSCR permanent documented at application
Hard money lenders Indianapolis · hard money lenders Indiana.
Building a two-neighborhood portfolio
Sample 4-door plan — $180K deployable equity:
| Door | Market | All-in | Rent | DSCR | Role |
|---|---|---|---|---|---|
| 1 | Bates-Hendricks SFR | $204K | $1,475 | 1.24 | Cash flow |
| 2 | Bates-Hendricks SFR | $198K | $1,450 | 1.23 | Cash flow |
| 3 | Fountain Square SFR | $236K | $1,650 | 1.22 | Appreciation |
| 4 | Fountain Square SFR | $228K | $1,625 | 1.21 | Appreciation |
Refi proceeds from doors 1–2 fund doors 3–4 acquisition — classic BRRRR velocity on Indiana DSCR permanent.
Red flags in Indy value-add
- Lead paint pre-1978 without EPA-compliant scope
- Foundation issues common in Bates-Hendricks flood fringe — inspect
- Pro forma rent from Fletcher Place comps applied to Bates-Hendricks
- Illegal duplex in appraisal rent roll
- Vacancy underestimated — winter turnover runs 6%–8% in SFR
Indianapolis vs Chicagoland spillover
Indy investors from Chicago often compare RLTO opex vs Indiana landlord economics — same gross rent yields $200–$400/mo more NOI in Bates-Hendricks than comparable Chicago SFR. See Chicago collar vs city BRRRR for contrast.
Bottom line
Fountain Square and Bates-Hendricks deliver fundamental Indianapolis cash flow — Fountain Square for rent growth and appreciation, Bates-Hendricks for basis and DSCR headroom. Hard money funds both; your neighborhood choice determines whether the portfolio optimizes refi velocity or equity lift.
Pre-Qualify for Indianapolis DSCR · Indiana DSCR investor guide 2026 · Hard money lenders Indianapolis · (833) 264-7776
Rates, terms and conditions offered only to qualified borrowers. Jaken Finance Group only finances non-owner occupied investment properties.