Integrity 1880 Plan, Willowgate Trails, South Bend, IN, 46628 | $763/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1741 sft

2610 Saint Charles Ave, South Bend, IN, 46614

4 Bed
3 Bath
2165 sft

400 E Center St, North Liberty, IN, 46554

4 Bed
2 Bath
1540 sft

56687 Lake St, Osceola, IN, 46561

5 Bed
2 Bath
2476 sft

1134 Edwardsburg Ave, Elkhart, IN, 46514

Nearby investment properties with comparable prices

5 Bed
4 Bath
2560 sft

25715 Burrow Trl, South Bend, IN, 46628

4 Bed
2 Bath
1762 sft

13418 Anderson Rd, Granger, IN, 46530

Integrity 1750 Plan, West Pointe Estates

3 Bed
2 Bath
1662 sft

Integrity 1750 Plan, West Pointe Estates, South Bend, IN, 46628

Integrity 2061 V8.1a Plan, Inverness Woods

3 Bed
2 Bath
2060 sft

Integrity 2061 V8.1a Plan, Inverness Woods, 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 Integrity 1880 Plan, Willowgate Trails, South Bend, IN, 46628 earns $763/mo cash flow from $2,966/mo rent with a $1,796/mo payment. Total monthly income totals $2,966/mo, and annual cash flow totals $9,160/yr on $121,627 capital. ROI tracks 27.44% on current figures, and rental yield reads 9.7% at a $366,900 purchase. Equity gained on principal adds $2,368/yr, and 5% annual appreciation supports $101,368 over five years. Five-year ROI reaches 143% and total cumulative return in cash sums $173,932. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,966/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA