Just wanted to point out your numbers are pretty realistic except for $200 utilities. My power bill alone is usually over $300. Basic no channels cable + internet around $100. Water around $50. Cell cheapo plan around $50. So we are up to $500 for no frills utilities.

This is for a basic ranch starter home, though, not an apartment.