Value:$2.15 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$478.46
($39.87/month for 12 months)
Expiration Year:2060 (46 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2014$10,378.46 ($864.87/mo)$10,378.46$1,200.00$1,200.00
2015$505.04 ($42.09/mo)$10,883.50$1,236.00$2,436.00
2016$528.30 ($44.03/mo)$11,411.80$1,273.08$3,709.08
2017$562.23 ($46.85/mo)$11,974.03$1,311.27$5,020.35
2018$592.26 ($49.36/mo)$12,566.29$1,350.61$6,370.96
2019$639.94 ($53.33/mo)$13,206.23$1,391.13$7,762.09
2020$674.97 ($56.25/mo)$13,881.20$1,432.86$9,194.95
2021$711.91 ($59.33/mo)$14,593.10$1,475.85$10,670.80
2022$750.87 ($62.57/mo)$15,343.98$1,520.12$12,190.93
2023$791.97 ($66.00/mo)$16,135.95$1,565.73$13,756.66
2024$835.32 ($69.61/mo)$16,971.27$1,612.70$15,369.35
2025$881.04 ($73.42/mo)$17,852.31$1,661.08$17,030.44
2026$929.26 ($77.44/mo)$18,781.56$1,710.91$18,741.35
2027$980.12 ($81.68/mo)$19,761.69$1,762.24$20,503.59
2028$1,033.77 ($86.15/mo)$20,795.45$1,815.11$22,318.70
2029$1,090.35 ($90.86/mo)$21,885.80$1,869.56$24,188.26
2030$1,150.02 ($95.84/mo)$23,035.82$1,925.65$26,113.91
2031$1,212.97 ($101.08/mo)$24,248.79$1,983.42$28,097.32
2032$1,279.36 ($106.61/mo)$25,528.15$2,042.92$30,140.24
2033$1,349.38 ($112.45/mo)$26,877.53$2,104.21$32,244.45
2034$1,423.24 ($118.60/mo)$28,300.77$2,167.33$34,411.78
2035$1,501.14 ($125.09/mo)$29,801.90$2,232.35$36,644.14
2036$1,583.30 ($131.94/mo)$31,385.20$2,299.32$38,943.46
2037$1,669.96 ($139.16/mo)$33,055.16$2,368.30$41,311.76
2038$1,761.36 ($146.78/mo)$34,816.51$2,439.35$43,751.12
2039$1,857.76 ($154.81/mo)$36,674.27$2,512.53$46,263.65
2040$1,959.44 ($163.29/mo)$38,633.72$2,587.91$48,851.56
2041$2,066.69 ($172.22/mo)$40,700.40$2,665.55$51,517.11
2042$2,179.80 ($181.65/mo)$42,880.21$2,745.51$54,262.62
2043$2,299.11 ($191.59/mo)$45,179.32$2,827.88$57,090.50
2044$2,424.95 ($202.08/mo)$47,604.27$2,912.71$60,003.21
2045$2,557.67 ($213.14/mo)$50,161.94$3,000.10$63,003.31
2046$2,697.66 ($224.81/mo)$52,859.61$3,090.10$66,093.41
2047$2,845.31 ($237.11/mo)$55,704.92$3,182.80$69,276.21
2048$3,001.05 ($250.09/mo)$58,705.97$3,278.29$72,554.50
2049$3,165.30 ($263.78/mo)$61,871.27$3,376.63$75,931.13
2050$3,338.55 ($278.21/mo)$65,209.82$3,477.93$79,409.07
2051$3,521.28 ($293.44/mo)$68,731.10$3,582.27$82,991.34
2052$3,714.01 ($309.50/mo)$72,445.11$3,689.74$86,681.08
2053$3,917.29 ($326.44/mo)$76,362.39$3,800.43$90,481.51
2054$4,131.69 ($344.31/mo)$80,494.09$3,914.45$94,395.96
2055$4,357.83 ($363.15/mo)$84,851.92$4,031.88$98,427.84
2056$4,596.35 ($383.03/mo)$89,448.27$4,152.84$102,580.67
2057$4,847.92 ($403.99/mo)$94,296.19$4,277.42$106,858.09
2058$5,113.26 ($426.11/mo)$99,409.45$4,405.74$111,263.83
2059$5,393.13 ($449.43/mo)$104,802.58$4,537.92$115,801.75
2060$5,688.31 ($474.03/mo)$110,490.89$4,674.05$120,475.80