Integrity 1605 Plan, Willowgate Trails, South Bend, IN, 46628 | $475/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1821 sft

203 Beech St E, Three Oaks, MI, 49128

3 Bed
2 Bath
2156 sft

14730 Dragoon Trl, Mishawaka, IN, 46544

3 Bed
2 Bath
1378 sft

409 E Lowell Ave, Mishawaka, IN, 46545

2 Bed
2 Bath
1100 sft

1557 N Oakhill Dr #A-7, South Bend, IN, 46637

Nearby investment properties with comparable prices

3 Bed
2 Bath
1603 sft

Madeline St #YYQTGW, Edwardsburg, MI, 49112

4 Bed
3 Bath
1830 sft

50720 Deer Crossing Trl, Elkhart, IN, 46514

3 Bed
3 Bath
2307 sft

55320 Suncrest Dr, New Carlisle, IN, 46552

3 Bed
3 Bath
1576 sft

Integrity 1560 Plan, Deerfield Estates, 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 1605 Plan, Willowgate Trails, South Bend, IN, 46628 uses $125,605 cash to close to unlock $5,701/yr annual cash flow and $475/mo monthly cash flow. Total monthly income runs $2,750/mo, and a $1,855/mo payment keeps the spread at $475/mo. Purchase price stands at $378,900, and rental yield measures 8.71% with $2,750/mo rent. Return on cash invested shows 24.45% in year one, and 5% annual appreciation builds toward $104,683 over five years. Five-year ROI reaches 126.97% and total cumulative return in cash records $159,483. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,750/mo property income covering a $1,855/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA