Deposited needed to have positive cash flow?

[Simon4s]

Rate: 2.44%
Amortization period: 25 years
Cost of house: 350,000
Down payment: $153,100
Remaining mortgage: $196,900
Payments: Monthly
PMT = 877.39.

Total monthly Cost: 1400 (PMT + OTHER FEES)
Monthly lease profit: $1300
Income -100.00

Down payment needed for breakeven: ??

My PMT for my remaining mortgage is $877.39 and I have $600 of other expenses.

How do I find out the Down payment I need to reach a monthly break even point?

TY.

 

[Simon4s]

A1	A2
Purchase Price	$350,000
Down Payment	$153,100
Mortgage value	$196,900
Payment Type	Monthly
Amortization Period	25 Yrs
Monthly Mortgage Payment (PMT)	$877.39
Interest	2.44%
Other fees	$600
Total monthly cost	$1477.39
Rental Revenue	$1300.00
Monthly Gain/loss	$-177.39
Additional Down payment to achieve break even	=??

<tbody>
</tbody>