Value:$3.67 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$583.70
($48.64/month for 12 months)
Expiration Year:2042 (27 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2015$10,483.70 ($873.64/mo)$10,483.70$1,200.00$1,200.00
2016$601.07 ($50.09/mo)$11,084.77$1,236.00$2,436.00
2017$640.73 ($53.39/mo)$11,725.50$1,273.08$3,709.08
2018$672.45 ($56.04/mo)$12,397.95$1,311.27$5,020.35
2019$700.00 ($58.33/mo)$13,097.95$1,350.61$6,370.96
2020$726.74 ($60.56/mo)$13,824.69$1,391.13$7,762.09
2021$754.50 ($62.87/mo)$14,579.19$1,432.86$9,194.95
2022$783.32 ($65.28/mo)$15,362.51$1,475.85$10,670.80
2023$813.24 ($67.77/mo)$16,175.75$1,520.12$12,190.93
2024$844.30 ($70.36/mo)$17,020.05$1,565.73$13,756.66
2025$876.55 ($73.05/mo)$17,896.61$1,612.70$15,369.35
2026$910.04 ($75.84/mo)$18,806.64$1,661.08$17,030.44
2027$944.80 ($78.73/mo)$19,751.44$1,710.91$18,741.35
2028$980.89 ($81.74/mo)$20,732.33$1,762.24$20,503.59
2029$1,018.36 ($84.86/mo)$21,750.69$1,815.11$22,318.70
2030$1,057.26 ($88.10/mo)$22,807.94$1,869.56$24,188.26
2031$1,097.64 ($91.47/mo)$23,905.58$1,925.65$26,113.91
2032$1,139.57 ($94.96/mo)$25,045.15$1,983.42$28,097.32
2033$1,183.10 ($98.59/mo)$26,228.25$2,042.92$30,140.24
2034$1,228.29 ($102.36/mo)$27,456.54$2,104.21$32,244.45
2035$1,275.21 ($106.27/mo)$28,731.75$2,167.33$34,411.78
2036$1,323.92 ($110.33/mo)$30,055.67$2,232.35$36,644.14
2037$1,374.49 ($114.54/mo)$31,430.16$2,299.32$38,943.46
2038$1,426.99 ($118.92/mo)$32,857.15$2,368.30$41,311.76
2039$1,481.50 ($123.46/mo)$34,338.65$2,439.35$43,751.12
2040$1,538.09 ($128.17/mo)$35,876.74$2,512.53$46,263.65
2041$1,596.84 ($133.07/mo)$37,473.58$2,587.91$48,851.56
2042$1,657.84 ($138.15/mo)$39,131.42$2,665.55$51,517.11