Value:$2.11 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$457.52
($38.13/month for 12 months)
Expiration Year:2060 (47 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2013$10,357.52 ($863.13/mo)$10,357.52$1,200.00$1,200.00
2014$493.66 ($41.14/mo)$10,851.18$1,236.00$2,436.00
2015$514.83 ($42.90/mo)$11,366.01$1,273.08$3,709.08
2016$537.30 ($44.78/mo)$11,903.31$1,311.27$5,020.35
2017$560.70 ($46.73/mo)$12,464.01$1,350.61$6,370.96
2018$588.28 ($49.02/mo)$13,052.29$1,391.13$7,762.09
2019$626.64 ($52.22/mo)$13,678.93$1,432.86$9,194.95
2020$657.40 ($54.78/mo)$14,336.33$1,475.85$10,670.80
2021$689.67 ($57.47/mo)$15,026.00$1,520.12$12,190.93
2022$723.53 ($60.29/mo)$15,749.53$1,565.73$13,756.66
2023$759.04 ($63.25/mo)$16,508.57$1,612.70$15,369.35
2024$796.30 ($66.36/mo)$17,304.87$1,661.08$17,030.44
2025$835.39 ($69.62/mo)$18,140.26$1,710.91$18,741.35
2026$876.40 ($73.03/mo)$19,016.66$1,762.24$20,503.59
2027$919.42 ($76.62/mo)$19,936.08$1,815.11$22,318.70
2028$964.55 ($80.38/mo)$20,900.63$1,869.56$24,188.26
2029$1,011.90 ($84.32/mo)$21,912.53$1,925.65$26,113.91
2030$1,061.57 ($88.46/mo)$22,974.10$1,983.42$28,097.32
2031$1,113.68 ($92.81/mo)$24,087.78$2,042.92$30,140.24
2032$1,168.35 ($97.36/mo)$25,256.13$2,104.21$32,244.45
2033$1,225.70 ($102.14/mo)$26,481.84$2,167.33$34,411.78
2034$1,285.87 ($107.16/mo)$27,767.70$2,232.35$36,644.14
2035$1,348.99 ($112.42/mo)$29,116.70$2,299.32$38,943.46
2036$1,415.21 ($117.93/mo)$30,531.90$2,368.30$41,311.76
2037$1,484.68 ($123.72/mo)$32,016.58$2,439.35$43,751.12
2038$1,557.56 ($129.80/mo)$33,574.14$2,512.53$46,263.65
2039$1,634.02 ($136.17/mo)$35,208.16$2,587.91$48,851.56
2040$1,714.23 ($142.85/mo)$36,922.39$2,665.55$51,517.11
2041$1,798.38 ($149.86/mo)$38,720.76$2,745.51$54,262.62
2042$1,886.65 ($157.22/mo)$40,607.42$2,827.88$57,090.50
2043$1,979.27 ($164.94/mo)$42,586.68$2,912.71$60,003.21
2044$2,076.42 ($173.04/mo)$44,663.11$3,000.10$63,003.31
2045$2,178.35 ($181.53/mo)$46,841.46$3,090.10$66,093.41
2046$2,285.28 ($190.44/mo)$49,126.74$3,182.80$69,276.21
2047$2,397.46 ($199.79/mo)$51,524.20$3,278.29$72,554.50
2048$2,515.15 ($209.60/mo)$54,039.35$3,376.63$75,931.13
2049$2,638.61 ($219.88/mo)$56,677.97$3,477.93$79,409.07
2050$2,768.14 ($230.68/mo)$59,446.10$3,582.27$82,991.34
2051$2,904.02 ($242.00/mo)$62,350.12$3,689.74$86,681.08
2052$3,046.57 ($253.88/mo)$65,396.70$3,800.43$90,481.51
2053$3,196.12 ($266.34/mo)$68,592.82$3,914.45$94,395.96
2054$3,353.01 ($279.42/mo)$71,945.83$4,031.88$98,427.84
2055$3,517.61 ($293.13/mo)$75,463.44$4,152.84$102,580.67
2056$3,690.28 ($307.52/mo)$79,153.72$4,277.42$106,858.09
2057$3,871.43 ($322.62/mo)$83,025.14$4,405.74$111,263.83
2058$4,061.47 ($338.46/mo)$87,086.61$4,537.92$115,801.75
2059$4,260.84 ($355.07/mo)$91,347.45$4,674.05$120,475.80
2060$4,469.99 ($372.50/mo)$95,817.44$4,814.27$125,290.08