The Badin 1860 Plan, Stone Oak Estates, New Carlisle, IN, 46552 | $362/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
2 Bath
2186 sft

1010 Tomahawk Ln, Niles, MI, 49120

3 Bed
2 Bath
1508 sft

701 Thunderbird Dr, New Carlisle, IN, 46552

3 Bed
2 Bath
1459 sft

Integrity 1460 Plan, Willowgate Trails, South Bend, IN, 46628

4 Bed
2 Bath
1792 sft

16277 4th St, Union Pier, MI, 49129

Nearby investment properties with comparable prices

3 Bed
3 Bath
2393 sft

Elements 2390 Plan, Morningside, Lakeville, IN, 46536

3 Bed
3 Bath
2826 sft

20191 Indian School Rd, Lakeville, IN, 46536

3 Bed
2 Bath
1603 sft

Integrity 1605 Plan, Fox Run Indiana, South Bend, IN, 46628

Elements 1870 Plan, Kantorberry Trails South

3 Bed
3 Bath
1870 sft

Elements 1870 Plan, Kantorberry Trails South, Berrien Springs, MI, 49103

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 New Carlisle at The Badin 1860 Plan, Stone Oak Estates, New Carlisle, IN, 46552 offers $3,085/mo rent that, after a $2,203/mo payment, leaves $362/mo cash flow. Total monthly income is $3,085/mo, and annual cash flow is $4,347/yr on $149,175 cash. Return on cash invested measures 22.82% in year one, and rental yield stands at 8.23% at a $450,000 entry. Equity gained on principal adds $2,904/yr while 5% annual appreciation compounds into $124,327 by year five. Five-year ROI records 118.3% and total cumulative return in cash reaches $176,478. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,085/mo property income versus a $2,203/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

$21 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 46552, New Carlisle, IN area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,992 (100%)
Owner Occupied HU	2,115 (70.7%)
Renter Occupied HU	521 (17.4%)
Vacant Housing Units	356 (11.9%)
Median Home Value	$262,293
Average Home Value	$301,338