Got it! I've bumped up my maintenance estimate and added 10% for property management. The HOA should actually cover everything for CapEx, it definitely includes the furnace and water heater. There's no AC.
Brent - those are all good questions! I won't be giving up on a live-in investment entirely, but there's a few reasons that I've been hesitant to purchase a house for myself, some personal and some work related. It's just been tough to commit to an exact location and my rental is convenient and a good deal for me. Plus even after my 25% down, I'd still have a sizable down payment leftover for something to live in. A younger or single version of me would love to live in this condo! It would save a fortune compared to my rent and it's cute too, but with me, the boyfriend, the dog, the cat and the turtle, it would be a really tight squeeze.
You make a good point though, it certainly doesn't seem like it's getting any more affordable around here!
Thanks for the advice and the welcome!