Value:$2.15 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$501.00
($41.75/month for 12 months)
Expiration Year:2057 (46 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2011$10,401.00 ($866.75/mo)$10,401.00$1,200.00$1,200.00
2012$543.56 ($45.30/mo)$10,944.56$1,236.00$2,436.00
2013$567.49 ($47.29/mo)$11,512.05$1,273.08$3,709.08
2014$597.48 ($49.79/mo)$12,109.53$1,311.27$5,020.35
2015$629.89 ($52.49/mo)$12,739.42$1,350.61$6,370.96
2016$662.36 ($55.20/mo)$13,401.78$1,391.13$7,762.09
2017$696.50 ($58.04/mo)$14,098.27$1,432.86$9,194.95
2018$732.40 ($61.03/mo)$14,830.67$1,475.85$10,670.80
2019$770.15 ($64.18/mo)$15,600.82$1,520.12$12,190.93
2020$809.85 ($67.49/mo)$16,410.67$1,565.73$13,756.66
2021$851.59 ($70.97/mo)$17,262.25$1,612.70$15,369.35
2022$895.48 ($74.62/mo)$18,157.74$1,661.08$17,030.44
2023$941.64 ($78.47/mo)$19,099.37$1,710.91$18,741.35
2024$990.17 ($82.51/mo)$20,089.55$1,762.24$20,503.59
2025$1,041.21 ($86.77/mo)$21,130.76$1,815.11$22,318.70
2026$1,094.88 ($91.24/mo)$22,225.64$1,869.56$24,188.26
2027$1,151.31 ($95.94/mo)$23,376.96$1,925.65$26,113.91
2028$1,210.66 ($100.89/mo)$24,587.61$1,983.42$28,097.32
2029$1,273.06 ($106.09/mo)$25,860.68$2,042.92$30,140.24
2030$1,338.68 ($111.56/mo)$27,199.35$2,104.21$32,244.45
2031$1,407.68 ($117.31/mo)$28,607.03$2,167.33$34,411.78
2032$1,480.24 ($123.35/mo)$30,087.27$2,232.35$36,644.14
2033$1,556.53 ($129.71/mo)$31,643.81$2,299.32$38,943.46
2034$1,636.76 ($136.40/mo)$33,280.57$2,368.30$41,311.76
2035$1,721.13 ($143.43/mo)$35,001.70$2,439.35$43,751.12
2036$1,809.84 ($150.82/mo)$36,811.55$2,512.53$46,263.65
2037$1,903.13 ($158.59/mo)$38,714.68$2,587.91$48,851.56
2038$2,001.23 ($166.77/mo)$40,715.90$2,665.55$51,517.11
2039$2,104.38 ($175.36/mo)$42,820.28$2,745.51$54,262.62
2040$2,212.84 ($184.40/mo)$45,033.12$2,827.88$57,090.50
2041$2,326.90 ($193.91/mo)$47,360.03$2,912.71$60,003.21
2042$2,446.84 ($203.90/mo)$49,806.87$3,000.10$63,003.31
2043$2,572.96 ($214.41/mo)$52,379.83$3,090.10$66,093.41
2044$2,705.58 ($225.47/mo)$55,085.41$3,182.80$69,276.21
2045$2,845.04 ($237.09/mo)$57,930.45$3,278.29$72,554.50
2046$2,991.68 ($249.31/mo)$60,922.13$3,376.63$75,931.13
2047$3,145.89 ($262.16/mo)$64,068.02$3,477.93$79,409.07
2048$3,308.04 ($275.67/mo)$67,376.06$3,582.27$82,991.34
2049$3,478.55 ($289.88/mo)$70,854.61$3,689.74$86,681.08
2050$3,657.85 ($304.82/mo)$74,512.45$3,800.43$90,481.51
2051$3,846.39 ($320.53/mo)$78,358.84$3,914.45$94,395.96
2052$4,044.64 ($337.05/mo)$82,403.49$4,031.88$98,427.84
2053$4,253.12 ($354.43/mo)$86,656.61$4,152.84$102,580.67
2054$4,472.34 ($372.70/mo)$91,128.95$4,277.42$106,858.09
2055$4,702.87 ($391.91/mo)$95,831.82$4,405.74$111,263.83
2056$4,945.27 ($412.11/mo)$100,777.09$4,537.92$115,801.75
2057$5,200.17 ($433.35/mo)$105,977.26$4,674.05$120,475.80