The Badin 3300 Plan, Stone Oak Estates, New Carlisle, IN, 46552 | $1,830/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
3859 sft

13849 Old Colony Dr, Granger, IN, 46530

3 Bed
4 Bath
3626 sft

14689 Adams Rd, Granger, IN, 46530

3 Bed
2 Bath
1970 sft

115 N Barker St, New Buffalo, MI, 49117

5 Bed
4 Bath
3685 sft

52051 Farmington Square Rd, Granger, IN, 46530

Nearby investment properties with comparable prices

4 Bed
3 Bath
2188 sft

2008 Dorwood Dr, South Bend, IN, 46617

5 Bed
4 Bath
3328 sft

1060 W Scipio Dr, La Porte, IN, 46350

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 New Carlisle at The Badin 3300 Plan, Stone Oak Estates, New Carlisle, IN, 46552 offers a 11.65% rental yield on a $499,900 purchase with $4,852/mo rent. Total monthly income registers $4,852/mo, and a $2,447/mo payment leaves $1,830/mo available for distribution. Annual cash flow reaches $21,959/yr on $165,717 to close, and return on cash invested stands at 33.16% in year one. Equity gained on principal adds $3,226/yr while 5% annual appreciation supports $138,113 over five years. Portfolio math shows five-year ROI at 173.7% and total cumulative return in cash at $287,856. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,852/mo property income against a $2,447/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

$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