Estimating cost of move in to a leased lot community

Here is a sample of total costs:

House: $115,000

Tax (7%): $8050

Site Prep: $4000 (for unsited homes)

3 month lot lease deposit: $1485

Year 1 Lot Lease (5% discount for prepay): $5445

Tag and title for trailer: Based off of the value of the home + milage rat + %

Total Move In: $134,000

Annual Cost Estimate:

Year 1 Lot Lease (5% discount for prepay): $5445

Tag and title for trailer: Based off of the value of the home + milage rat + %

Utilities per month: $60-$150 /month