Value:$2.02 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$471.00
($39.25/month for 12 months)
Expiration Year:2057 (49 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2008$10,371.00 ($864.25/mo)$10,371.00$1,200.00$1,200.00
2009$486.00 ($40.50/mo)$10,857.00$1,236.00$2,436.00
2010$495.00 ($41.25/mo)$11,352.00$1,273.08$3,709.08
2011$501.00 ($41.75/mo)$11,853.00$1,311.27$5,020.35
2012$543.56 ($45.30/mo)$12,396.56$1,350.61$6,370.96
2013$567.49 ($47.29/mo)$12,964.05$1,391.13$7,762.09
2014$597.48 ($49.79/mo)$13,561.53$1,432.86$9,194.95
2015$629.89 ($52.49/mo)$14,191.42$1,475.85$10,670.80
2016$662.36 ($55.20/mo)$14,853.78$1,520.12$12,190.93
2017$696.50 ($58.04/mo)$15,550.27$1,565.73$13,756.66
2018$732.40 ($61.03/mo)$16,282.67$1,612.70$15,369.35
2019$770.15 ($64.18/mo)$17,052.82$1,661.08$17,030.44
2020$809.85 ($67.49/mo)$17,862.67$1,710.91$18,741.35
2021$851.59 ($70.97/mo)$18,714.25$1,762.24$20,503.59
2022$895.48 ($74.62/mo)$19,609.74$1,815.11$22,318.70
2023$941.64 ($78.47/mo)$20,551.37$1,869.56$24,188.26
2024$990.17 ($82.51/mo)$21,541.55$1,925.65$26,113.91
2025$1,041.21 ($86.77/mo)$22,582.76$1,983.42$28,097.32
2026$1,094.88 ($91.24/mo)$23,677.64$2,042.92$30,140.24
2027$1,151.31 ($95.94/mo)$24,828.96$2,104.21$32,244.45
2028$1,210.66 ($100.89/mo)$26,039.61$2,167.33$34,411.78
2029$1,273.06 ($106.09/mo)$27,312.68$2,232.35$36,644.14
2030$1,338.68 ($111.56/mo)$28,651.35$2,299.32$38,943.46
2031$1,407.68 ($117.31/mo)$30,059.03$2,368.30$41,311.76
2032$1,480.24 ($123.35/mo)$31,539.27$2,439.35$43,751.12
2033$1,556.53 ($129.71/mo)$33,095.81$2,512.53$46,263.65
2034$1,636.76 ($136.40/mo)$34,732.57$2,587.91$48,851.56
2035$1,721.13 ($143.43/mo)$36,453.70$2,665.55$51,517.11
2036$1,809.84 ($150.82/mo)$38,263.55$2,745.51$54,262.62
2037$1,903.13 ($158.59/mo)$40,166.68$2,827.88$57,090.50
2038$2,001.23 ($166.77/mo)$42,167.90$2,912.71$60,003.21
2039$2,104.38 ($175.36/mo)$44,272.28$3,000.10$63,003.31
2040$2,212.84 ($184.40/mo)$46,485.12$3,090.10$66,093.41
2041$2,326.90 ($193.91/mo)$48,812.03$3,182.80$69,276.21
2042$2,446.84 ($203.90/mo)$51,258.87$3,278.29$72,554.50
2043$2,572.96 ($214.41/mo)$53,831.83$3,376.63$75,931.13
2044$2,705.58 ($225.47/mo)$56,537.41$3,477.93$79,409.07
2045$2,845.04 ($237.09/mo)$59,382.45$3,582.27$82,991.34
2046$2,991.68 ($249.31/mo)$62,374.13$3,689.74$86,681.08
2047$3,145.89 ($262.16/mo)$65,520.02$3,800.43$90,481.51
2048$3,308.04 ($275.67/mo)$68,828.06$3,914.45$94,395.96
2049$3,478.55 ($289.88/mo)$72,306.61$4,031.88$98,427.84
2050$3,657.85 ($304.82/mo)$75,964.45$4,152.84$102,580.67
2051$3,846.39 ($320.53/mo)$79,810.84$4,277.42$106,858.09
2052$4,044.64 ($337.05/mo)$83,855.49$4,405.74$111,263.83
2053$4,253.12 ($354.43/mo)$88,108.61$4,537.92$115,801.75
2054$4,472.34 ($372.70/mo)$92,580.95$4,674.05$120,475.80
2055$4,702.87 ($391.91/mo)$97,283.82$4,814.27$125,290.08
2056$4,945.27 ($412.11/mo)$102,229.09$4,958.70$130,248.78
2057$5,200.17 ($433.35/mo)$107,429.26$5,107.46$135,356.24