As I said, you’ll be able to weather the downturn just fine. You still have plenty of equity to get through the slump.
Several things to note about your calculations: 1) opportunity cost of down payment, 2) gardening/maintenance costs, and 3) mello-roos is not tax deductible (although many do so anyway).
