Integrity 2060 Plan, Willowgate Trails, South Bend, IN, 46628 | $1,132/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3949 sft

51981 Farmington Square Rd, Granger, IN, 46530

4 Bed
3 Bath
2149 sft

69763 Fox Xing, Edwardsburg, MI, 49112

4 Bed
3 Bath
2542 sft

57175 White Pine Trl, South Bend, IN, 46619

3 Bed
3 Bath
2054 sft

2302 E 5th St, Mishawaka, IN, 46544

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

Investment property for sale in South Bend at Integrity 2060 Plan, Willowgate Trails, South Bend, IN, 46628 uses $115,329 cash to close to unlock $13,589/yr annual cash flow and $1,132/mo monthly cash flow. Total monthly income runs $3,221/mo, and a $1,703/mo payment keeps the spread at $1,132/mo. Purchase price stands at $347,900, and rental yield measures 11.11% with $3,221/mo rent. Return on cash invested shows 31.69% in year one, and 5% annual appreciation builds toward $96,118 over five years. Five-year ROI reaches 165.8% and total cumulative return in cash records $191,211. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,221/mo property income covering a $1,703/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA