This is not an offer for credit and should be used for estimation purposes only based on the information you provided. You should not base your decision on this estimate alone. Title, registration, tax and other fees, and personal circumstances such as employment status and personal credit history, were not considered in the calculations.
It's a cheap commute/touring beast. Don't over think it just come grab this thing. Fresh brakes and fork seals. It's ready to rip on these Bay Area roads. We take trade ins even on the cheap stuff!