Integrity 2085 Plan, Willowgate Trails, South Bend, IN, 46628 | $857/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
1 Bath
2240 sft

911 Cedar St, Niles, MI, 49120

2 Bed
2 Bath
2228 sft

4808 E 1000 N, La Porte, IN, 46350

3 Bed
3 Bath
2271 sft

14942 Douglas Rd, Mishawaka, IN, 46545

Motivated Seller+ 1 more

4 Bed
2 Bath
1656 sft

712 N Saint Louis Blvd, South Bend, IN, 46617

Nearby investment properties with comparable prices

3 Bed
3 Bath
1576 sft

Integrity 1560 Plan, Deerfield Estates, Elkhart, IN, 46514

3 Bed
2 Bath
1714 sft

28975 Oak Grove Dr, Elkhart, IN, 46514

3 Bed
2 Bath
2034 sft

620 S Sunnyside Ave, South Bend, IN, 46615

3 Bed
3 Bath
2015 sft

52103 Eagle Chase Dr, Granger, IN, 46530

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 2085 Plan, Willowgate Trails, South Bend, IN, 46628 offers a 9.9% rental yield on a $380,900 purchase with $3,143/mo rent. Total monthly income registers $3,143/mo, and a $1,864/mo payment leaves $857/mo available for distribution. Annual cash flow reaches $10,282/yr on $126,268 to close, and return on cash invested stands at 28.05% in year one. Equity gained on principal adds $2,458/yr while 5% annual appreciation supports $105,236 over five years. Portfolio math shows five-year ROI at 146.27% and total cumulative return in cash at $184,687. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,143/mo property income against a $1,864/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA