The Badin 1860 Plan, Terre Verde Hills, South Bend, IN, 46628 | $90/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
3080 sft

51766 Villager Pkwy, Granger, IN, 46530

3 Bed
3 Bath
2724 sft

16099 Covington Pkwy, Granger, IN, 46530

4 Bed
3 Bath
3592 sft

30353 Priem Rd, Elkhart, IN, 46514

4 Bed
3 Bath
2331 sft

1825 Cross Creek Dr, South Bend, IN, 46628

Nearby investment properties with comparable prices

4 Bed
3 Bath
2188 sft

2008 Dorwood Dr, South Bend, IN, 46617

3 Bed
2 Bath
1635 sft

1404 Wilderness Trl, Osceola, IN, 46561

3 Bed
2 Bath
1711 sft

30417 Us Highway 12, Niles, MI, 49120

3 Bed
3 Bath
3352 sft

14770 Fairfield 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 The Badin 1860 Plan, Terre Verde Hills, South Bend, IN, 46628 uses $165,717 cash to close to unlock $1,079/yr annual cash flow and $90/mo monthly cash flow. Total monthly income runs $3,091/mo, and a $2,447/mo payment keeps the spread at $90/mo. Purchase price stands at $499,900, and rental yield measures 7.42% with $3,091/mo rent. Return on cash invested shows 20.56% in year one, and 5% annual appreciation builds toward $138,113 over five years. Five-year ROI reaches 106.08% and total cumulative return in cash records $175,788. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,091/mo property income covering a $2,447/mo payment rather than investor’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA