Value:$2.64 per point/year
Purchase Price:$9,900.00
Closing costs:$350.00
1st Year Dues:$0.00
Expiration Year:2042 (25 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2017$10,250.00 ($854.17/mo)$10,250.00$1,800.00$1,800.00
2018$0.00 ($0.00/mo)$10,250.00$1,854.00$3,654.00
2019$0.00 ($0.00/mo)$10,250.00$1,909.62$5,563.62
2020$0.00 ($0.00/mo)$10,250.00$1,966.91$7,530.53
2021$0.00 ($0.00/mo)$10,250.00$2,025.92$9,556.44
2022$0.00 ($0.00/mo)$10,250.00$2,086.69$11,643.14
2023$0.00 ($0.00/mo)$10,250.00$2,149.29$13,792.43
2024$0.00 ($0.00/mo)$10,250.00$2,213.77$16,006.20
2025$0.00 ($0.00/mo)$10,250.00$2,280.19$18,286.39
2026$0.00 ($0.00/mo)$10,250.00$2,348.59$20,634.98
2027$0.00 ($0.00/mo)$10,250.00$2,419.05$23,054.03
2028$0.00 ($0.00/mo)$10,250.00$2,491.62$25,545.65
2029$0.00 ($0.00/mo)$10,250.00$2,566.37$28,112.02
2030$0.00 ($0.00/mo)$10,250.00$2,643.36$30,755.38
2031$0.00 ($0.00/mo)$10,250.00$2,722.66$33,478.04
2032$0.00 ($0.00/mo)$10,250.00$2,804.34$36,282.39
2033$0.00 ($0.00/mo)$10,250.00$2,888.47$39,170.86
2034$0.00 ($0.00/mo)$10,250.00$2,975.13$42,145.98
2035$0.00 ($0.00/mo)$10,250.00$3,064.38$45,210.36
2036$0.00 ($0.00/mo)$10,250.00$3,156.31$48,366.67
2037$0.00 ($0.00/mo)$10,250.00$3,251.00$51,617.67
2038$0.00 ($0.00/mo)$10,250.00$3,348.53$54,966.20
2039$0.00 ($0.00/mo)$10,250.00$3,448.99$58,415.19
2040$0.00 ($0.00/mo)$10,250.00$3,552.46$61,967.65
2041$0.00 ($0.00/mo)$10,250.00$3,659.03$65,626.68
2042$0.00 ($0.00/mo)$10,250.00$3,768.80$69,395.48