Integrity 1460 Plan, Willowgate Trails, South Bend, IN, 46628 | $709/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2395 sft

1611 Cedar St, Niles, MI, 49120

4 Bed
3 Bath
2030 sft

23133 Brick Rd, South Bend, IN, 46628

3 Bed
2 Bath
2287 sft

52170 Woodridge Dr, South Bend, IN, 46635

3 Bed
2 Bath
1312 sft

52303 Hollyhock Rd, South Bend, IN, 46637

Nearby investment properties with comparable prices

3 Bed
1 Bath
2124 sft

2686 Star Ave, Niles, MI, 49120

3 Bed
2 Bath
1508 sft

56561 Sun Ray Dr, Elkhart, IN, 46516

2 Bed
2 Bath
1432 sft

52289 Wembley Dr, South Bend, IN, 46637

4 Bed
3 Bath
2759 sft

1521 Ash Dr E, Elkhart, IN, 46514

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 Integrity 1460 Plan, Willowgate Trails, South Bend, IN, 46628 listed at $318,900 pairs $2,623/mo rent with a $1,561/mo payment to leave $709/mo cash flow. Total monthly income runs $2,623/mo, and annual cash flow reaches $8,503/yr on $105,715 cash to close. Return on cash invested measures 27.95% in year one, and rental yield registers 9.87% at a $318,900 basis. Equity gained on principal adds $2,058/yr, and annual property appreciation at 5% supports $88,106 by year five. Five-year ROI tracks 145.74% and total cumulative return in cash totals $154,074. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,623/mo property income relative to a $1,561/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