What rent does a $825,000 rental need?
About $6,550/month USD to break even, and $6,800/month for $200 of monthly cash flow — with 20% down at a 7% rate.
Assumes typical costs: property tax 1.2% and insurance 0.5% of the price per year, 5% vacancy, 10% of rent for repairs, and a 30-year loan. Plug in your real numbers on the right.
| Rate | 20% down: break even / +$200 | 25% down: break even / +$200 |
|---|---|---|
| 6% | $6,050 / $6,275 | $5,750 / $5,975 |
| 6.5% | $6,300 / $6,525 | $6,000 / $6,225 |
| 7% | $6,550 / $6,800 | $6,225 / $6,475 |
| 7.5% | $6,825 / $7,050 | $6,475 / $6,725 |
The 1% rule would ask for $8,250/month. It's a quick screen only — taxes, insurance and the rate decide the real answer.
Quick check
United States · USD
Monthly cash flow
$220/mo
Preliminary verdict
Proceed with caution
Cash flow is positive, but the cushion over the mortgage is thin.
- Cash flow
- $220/mo
- Cap rate
- 6.71%
- DSCR
- 1.05
Counted
Mortgage (30-yr), property tax ~1.2%/yr, insurance ~0.5%/yr, 5% vacancy, 10% of rent for repairs.
Not counted yet
Closing costs, HOA fees, a property manager, and your actual tax and insurance quotes. Add them in the full analysis.
How we calculate · An estimate to screen deals, not financial advice.
Other prices
Related: rental property calculator · DSCR calculator · cap rate calculator