Value:$2.48 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$491.48
($40.96/month for 12 months)
Expiration Year:2054 (40 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2014$10,391.48 ($865.96/mo)$10,391.48$1,200.00$1,200.00
2015$517.49 ($43.12/mo)$10,908.97$1,236.00$2,436.00
2016$539.93 ($44.99/mo)$11,448.90$1,273.08$3,709.08
2017$563.35 ($46.95/mo)$12,012.26$1,311.27$5,020.35
2018$587.78 ($48.98/mo)$12,600.04$1,350.61$6,370.96
2019$613.28 ($51.11/mo)$13,213.32$1,391.13$7,762.09
2020$639.88 ($53.32/mo)$13,853.19$1,432.86$9,194.95
2021$667.63 ($55.64/mo)$14,520.82$1,475.85$10,670.80
2022$696.58 ($58.05/mo)$15,217.41$1,520.12$12,190.93
2023$726.80 ($60.57/mo)$15,944.20$1,565.73$13,756.66
2024$758.32 ($63.19/mo)$16,702.52$1,612.70$15,369.35
2025$791.21 ($65.93/mo)$17,493.72$1,661.08$17,030.44
2026$825.52 ($68.79/mo)$18,319.24$1,710.91$18,741.35
2027$861.33 ($71.78/mo)$19,180.57$1,762.24$20,503.59
2028$898.68 ($74.89/mo)$20,079.25$1,815.11$22,318.70
2029$937.66 ($78.14/mo)$21,016.91$1,869.56$24,188.26
2030$978.33 ($81.53/mo)$21,995.24$1,925.65$26,113.91
2031$1,020.76 ($85.06/mo)$23,015.99$1,983.42$28,097.32
2032$1,065.03 ($88.75/mo)$24,081.02$2,042.92$30,140.24
2033$1,111.22 ($92.60/mo)$25,192.24$2,104.21$32,244.45
2034$1,159.41 ($96.62/mo)$26,351.65$2,167.33$34,411.78
2035$1,209.70 ($100.81/mo)$27,561.35$2,232.35$36,644.14
2036$1,262.16 ($105.18/mo)$28,823.52$2,299.32$38,943.46
2037$1,316.91 ($109.74/mo)$30,140.42$2,368.30$41,311.76
2038$1,374.02 ($114.50/mo)$31,514.44$2,439.35$43,751.12
2039$1,433.61 ($119.47/mo)$32,948.06$2,512.53$46,263.65
2040$1,495.79 ($124.65/mo)$34,443.85$2,587.91$48,851.56
2041$1,560.67 ($130.06/mo)$36,004.51$2,665.55$51,517.11
2042$1,628.35 ($135.70/mo)$37,632.87$2,745.51$54,262.62
2043$1,698.98 ($141.58/mo)$39,331.84$2,827.88$57,090.50
2044$1,772.66 ($147.72/mo)$41,104.50$2,912.71$60,003.21
2045$1,849.54 ($154.13/mo)$42,954.05$3,000.10$63,003.31
2046$1,929.76 ($160.81/mo)$44,883.81$3,090.10$66,093.41
2047$2,013.46 ($167.79/mo)$46,897.27$3,182.80$69,276.21
2048$2,100.78 ($175.07/mo)$48,998.05$3,278.29$72,554.50
2049$2,191.90 ($182.66/mo)$51,189.95$3,376.63$75,931.13
2050$2,286.96 ($190.58/mo)$53,476.91$3,477.93$79,409.07
2051$2,386.15 ($198.85/mo)$55,863.05$3,582.27$82,991.34
2052$2,489.64 ($207.47/mo)$58,352.69$3,689.74$86,681.08
2053$2,597.62 ($216.47/mo)$60,950.31$3,800.43$90,481.51
2054$2,710.28 ($225.86/mo)$63,660.58$3,914.45$94,395.96