integrity 1800 Plan, Willowgate Trails, South Bend, IN, 46628 | $670/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2678 sft

3964 Stonegate Dr, Mishawaka, IN, 46544

3 Bed
3 Bath
1824 sft

1507 Ash Dr W, Elkhart, IN, 46514

3 Bed
2 Bath
2197 sft

55161 Patrician Park Dr, Osceola, IN, 46561

5 Bed
2 Bath
3084 sft

1623 Terminal Rd, Niles, MI, 49120

Nearby investment properties with comparable prices

3 Bed
2 Bath
2200 sft

60220 Ruby St, South Bend, IN, 46614

3 Bed
3 Bath
2274 sft

19315 Montrose Dr, South Bend, IN, 46614

3 Bed
1 Bath
1482 sft

1417 Wall St, South Bend, IN, 46615

3 Bed
2 Bath
2451 sft

29230 Walerko Dr, 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

Rental property for sale in South Bend at integrity 1800 Plan, Willowgate Trails, South Bend, IN, 46628 generates $2,759/mo in rent and, after a $1,703/mo payment, leaves $670/mo in cash flow. Total monthly income is $2,759/mo, and annual cash flow is $8,045/yr on $115,329 invested. Return on cash invested sits at 26.88% in year one, and rental yield is 9.52% on a $347,900 entry. Equity gained on principal adds $2,245/yr, while 5% annual appreciation builds toward $96,118 over five years. Five-year ROI reaches 140.03% and total cumulative return in cash sums $161,499. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,759/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA