![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/192544/small_1631069998-avatar-grullj.jpg?twic=v1/output=image&v=2)
3 April 2021 | 1 reply
Numbers below:Bought in 2015 - $197kRemodeled - $30k Currently owe - $189kFor sale comps - $255kCould probably rent - $1950Mortgage with HOA, taxes, insurance - $1550Currently have about $50K to put down for the next house.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/2075637/small_1695663645-avatar-jessical246.jpg?twic=v1/output=image&v=2)
4 April 2021 | 13 replies
. $0 actual cash, $3k used from equity)Repairs$2,600.00Holding Costs$0.00Down Payment$18,250.00 2nd mortgage to cover downpayment$0.00All Personal Contributions$20,850.00Total Investment$367,600.00Total Loan Amount$346,750.00Number of units1Average Rent per unit (CELL E19)$3,000.00PRIMARY MORTGAGETotal Loan Amount$346,750.00Interest Rate3.300%Term Length of Loan ( in Months)360Interest Rate per month0.00275Monthly Mortgage payment for 1st Mortgage$1,518.612nd MortgageTotal Loan Amount$0.00Interest Rate0.000%Term Length of Loan (in Months)30Interest Rate per month0Monthly Mortgage payment for 2nd Mortgage$0.00Total monthly mortgage payment(S)$1,518.61Monthly Insurance$104.17Monthly Property Taxes$360.00Other Monthly Expenses (HOA, Utilities, Maintenance, Etc)$940.00Total Monthly Expenses (not with mortgage)$1,404.17Total Monthly Expenses (with mortgage)$2,922.78Other Monthly IncomeTotal Gross Monthly Income (Rent)$3,000.00Total Annual Expenses (not mortgage)$16,850.04Total Gross (Most Possible) Annual Income$36,000.00Net Operating Income ($ left to pay mortgage)$19,149.96Cap Rate (for multifamily/commercial)7.00%VALUE BASED ON CAP RATE$273,570.86Cashflow per month$77.22Annual cashflow average$926.64All Personal Cash Contributions$20,850.00Annual cashflow$926.64Annual “cash on cash” Return on Investment4.44%Section 4: Hybrid Calculator (X years rent, then sale)Total Investment $367,600.00Years Held For2Future Sale Price, Less Closing Costs $550,000.00Total Sales Profit$182,400.00Cashflow over X years (E42 x E47)$1,853.29Total Profit Over X Years$184,253.29Total Down Payment (E7)$20,850.00ROI per year average*441.85% (I think this is wrong...)
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/2072445/small_1621517907-avatar-stevens546.jpg?twic=v1/output=image&v=2)
6 April 2021 | 2 replies
I agree the fee is annoying, but it seems like every neighborhood in MD has an HOA (foreign to me being from CA).
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/2107283/small_1695111557-avatar-brucez7.jpg?twic=v1/output=image&v=2)
6 April 2021 | 3 replies
Should I buy house instead of condo or townhouse to avoid hoa?
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/2090207/small_1694842445-avatar-aprilc70.jpg?twic=v1/output=image&v=2)
29 July 2021 | 42 replies
Some HOAs do not allow STRs but most seem to.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1128060/small_1694600368-avatar-trimp.jpg?twic=v1/output=image&v=2)
5 April 2021 | 3 replies
Based on a few properties that I checked and with some assumptions about rental income, the ROI seems to be cash positive, though they have steep HOA.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/2111333/small_1697156101-avatar-manishm18.jpg?twic=v1/output=image&v=2)
14 April 2021 | 9 replies
In your opinion how much would be an average standard rate for each unit (treated as condo) in a four-plex assuming HoA pays for exterior, roof, foundation etc?
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1226483/small_1621510413-avatar-jaideeps1.jpg?twic=v1/output=image&v=2)
6 April 2021 | 8 replies
Where it’s legal you need business license, sound monitoring equipment, Hoa approval, nobody else doing it within 600 feet, and hope the laws/rules don’t change after you buy it.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1535624/small_1621513315-avatar-nickf147.jpg?twic=v1/output=image&v=2)
5 April 2021 | 1 reply
Know that there are HOA costs and sometimes restrictions so make sure you work with a realtor that will help you look for a Condo where there are no or minimal lease restrictions.
6 April 2021 | 7 replies
HOA is $210 on all of them.