Value:$3.67 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$597.48
($49.79/month for 12 months)
Expiration Year:2042 (27 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2015$10,497.48 ($874.79/mo)$10,497.48$1,200.00$1,200.00
2016$626.19 ($52.18/mo)$11,123.67$1,236.00$2,436.00
2017$656.28 ($54.69/mo)$11,779.95$1,273.08$3,709.08
2018$687.82 ($57.32/mo)$12,467.77$1,311.27$5,020.35
2019$720.87 ($60.07/mo)$13,188.64$1,350.61$6,370.96
2020$755.51 ($62.96/mo)$13,944.16$1,391.13$7,762.09
2021$791.82 ($65.98/mo)$14,735.98$1,432.86$9,194.95
2022$829.87 ($69.16/mo)$15,565.84$1,475.85$10,670.80
2023$869.75 ($72.48/mo)$16,435.59$1,520.12$12,190.93
2024$911.54 ($75.96/mo)$17,347.13$1,565.73$13,756.66
2025$955.34 ($79.61/mo)$18,302.48$1,612.70$15,369.35
2026$1,001.25 ($83.44/mo)$19,303.73$1,661.08$17,030.44
2027$1,049.37 ($87.45/mo)$20,353.09$1,710.91$18,741.35
2028$1,099.79 ($91.65/mo)$21,452.89$1,762.24$20,503.59
2029$1,152.64 ($96.05/mo)$22,605.53$1,815.11$22,318.70
2030$1,208.03 ($100.67/mo)$23,813.56$1,869.56$24,188.26
2031$1,266.08 ($105.51/mo)$25,079.64$1,925.65$26,113.91
2032$1,326.92 ($110.58/mo)$26,406.57$1,983.42$28,097.32
2033$1,390.69 ($115.89/mo)$27,797.25$2,042.92$30,140.24
2034$1,457.51 ($121.46/mo)$29,254.77$2,104.21$32,244.45
2035$1,527.55 ($127.30/mo)$30,782.32$2,167.33$34,411.78
2036$1,600.96 ($133.41/mo)$32,383.28$2,232.35$36,644.14
2037$1,677.89 ($139.82/mo)$34,061.17$2,299.32$38,943.46
2038$1,758.52 ($146.54/mo)$35,819.69$2,368.30$41,311.76
2039$1,843.02 ($153.59/mo)$37,662.72$2,439.35$43,751.12
2040$1,931.59 ($160.97/mo)$39,594.31$2,512.53$46,263.65
2041$2,024.41 ($168.70/mo)$41,618.72$2,587.91$48,851.56
2042$2,121.69 ($176.81/mo)$43,740.41$2,665.55$51,517.11