Elements 2200 Plan, Willowgate Trails, South Bend, IN, 46628 | $923/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
- sft

3730 W Chicago Rd, Niles, MI, 49120

2 Bed
3 Bath
1853 sft

51810 Villager Pkwy, Granger, IN, 46530

2 Bed
2 Bath
1345 sft

14640 E Wagner Rd, Buchanan, MI, 49107

3 Bed
3 Bath
1682 sft

Elements 1680 Plan, Willowgate Trails, South Bend, IN, 46628

Nearby investment properties with comparable prices

2 Bed
2 Bath
972 sft

112 Butternut St, Three Oaks, MI, 49128

4 Bed
3 Bath
2408 sft

1846 Forest Edge Dr, Mishawaka, IN, 46544

4 Bed
2 Bath
3784 sft

15981 Homestead Trl, Granger, IN, 46530

6 Bed
2 Bath
2068 sft

425 W Ferry St, Berrien Springs, MI, 49103

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in South Bend at Elements 2200 Plan, Willowgate Trails, South Bend, IN, 46628 listed at $392,900 pairs $3,281/mo rent with a $1,923/mo payment to leave $923/mo cash flow. Total monthly income runs $3,281/mo, and annual cash flow reaches $11,070/yr on $130,246 cash to close. Return on cash invested measures 28.41% in year one, and rental yield registers 10.02% at a $392,900 basis. Equity gained on principal adds $2,535/yr, and annual property appreciation at 5% supports $108,551 by year five. Five-year ROI tracks 148.19% and total cumulative return in cash totals $193,015. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,281/mo property income relative to a $1,923/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA