Ohiogirl, based on our experience with our patio villa, I'd say you're in the right ballpark with your annual expense estimate if you're including things such as lawn care (fertilization, trimming, mowing, shrub care, etc.), pest & termite control, internet, and cable/satellite service in your number.
Bill