Elements 2700 Plan, Willowgate Trails, South Bend, IN, 46628 | $911/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 1 more

6 Bed
3 Bath
3636 sft

507 Prospect St, Elkhart, IN, 46514

3 Bed
3 Bath
2884 sft

51304 N Shore Dr, Elkhart, IN, 46514

3 Bed
3 Bath
2349 sft

501 Shepherds Cove Dr, Osceola, IN, 46561

3 Bed
2 Bath
1792 sft

2618 Macarthur Ave, South Bend, IN, 46615

Nearby investment properties with comparable prices

Currently Rented+ 2 more

5 Bed
3 Bath
2700 sft

51863-51865 Currant Rd, Granger, IN, 46530

3 Bed
4 Bath
3626 sft

14689 Adams Rd, Granger, IN, 46530

4 Bed
3 Bath
1911 sft

Integrity 1910 Plan, Fox Run Indiana, South Bend, IN, 46628

4 Bed
3 Bath
1882 sft

Integrity 1880 Plan, Fox Run Indiana, South Bend, IN, 46628

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 2700 Plan, Willowgate Trails, South Bend, IN, 46628 uses $143,506 cash to close to unlock $10,934/yr annual cash flow and $911/mo monthly cash flow. Total monthly income runs $3,510/mo, and a $2,119/mo payment keeps the spread at $911/mo. Purchase price stands at $432,900, and rental yield measures 9.73% with $3,510/mo rent. Return on cash invested shows 27.53% in year one, and 5% annual appreciation builds toward $119,602 over five years. Five-year ROI reaches 143.48% and total cumulative return in cash records $205,909. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,510/mo property income covering a $2,119/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA