Integrity 2061 V8.1a Plan, Willowgate Trails, South Bend, IN, 46628 | $1,154/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1867 sft

5627 Garden Ter, South Bend, IN, 46614

4 Bed
2 Bath
1462 sft

1116 Bennington Dr, Mishawaka, IN, 46544

3 Bed
2 Bath
1534 sft

59785 Tyholland Ln, Mishawaka, IN, 46544

3 Bed
2 Bath
1603 sft

N Breezewood Dr #3JK43X, Lakeville, IN, 46536

Nearby investment properties with comparable prices

Rental Income+ 1 more

4 Bed
3 Bath
2808 sft

53860 Whitesell Dr, South Bend, IN, 46628

3 Bed
3 Bath
2424 sft

55775 Wallingford Cir, Mishawaka, IN, 46545

3 Bed
2 Bath
1536 sft

54990 Willow Creek Dr, Mishawaka, IN, 46545

3 Bed
3 Bath
1546 sft

26966 Heather Ln, 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 2061 V8.1a Plan, Willowgate Trails, South Bend, IN, 46628 generates $3,212/mo in rent and, after a $1,678/mo payment, leaves $1,154/mo in cash flow. Total monthly income is $3,212/mo, and annual cash flow is $13,847/yr on $113,671 invested. Return on cash invested sits at 32.09% in year one, and rental yield is 11.24% on a $342,900 entry. Equity gained on principal adds $2,213/yr, while 5% annual appreciation builds toward $94,737 over five years. Five-year ROI reaches 167.91% and total cumulative return in cash sums $190,865. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,212/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA