What rent does a $425,000 rental need?
About $3,375/month USD to break even, and $3,625/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% | $3,125 / $3,350 | $2,975 / $3,200 |
| 6.5% | $3,250 / $3,475 | $3,100 / $3,325 |
| 7% | $3,375 / $3,625 | $3,225 / $3,450 |
| 7.5% | $3,525 / $3,750 | $3,350 / $3,575 |
The 1% rule would ask for $4,250/month. It's a quick screen only — taxes, insurance and the rate decide the real answer.
Quick check
United States · USD
Monthly cash flow
$217/mo
Preliminary verdict
Proceed with caution
Cash flow is positive, but the cushion over the mortgage is thin.
- Cash flow
- $217/mo
- Cap rate
- 7.00%
- DSCR
- 1.10
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