I just bought a slightly bigger house is 92078.

800/yr for insurance
$180/mth for sdge
$20/mth for garbage
$80/mth water
$80/mth lawn service
Other items are controllable such as TV, Phone, Internet, etc.

HOA seems to be the only other item you are missing.