Value:$2.36 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$629.89
($52.49/month for 12 months)
Expiration Year:2057 (42 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2015$10,529.89 ($877.49/mo)$10,529.89$1,200.00$1,200.00
2016$641.52 ($53.46/mo)$11,171.41$1,236.00$2,436.00
2017$658.59 ($54.88/mo)$11,830.00$1,273.08$3,709.08
2018$675.65 ($56.30/mo)$12,505.65$1,311.27$5,020.35
2019$743.55 ($61.96/mo)$13,249.20$1,350.61$6,370.96
2020$770.41 ($64.20/mo)$14,019.61$1,391.13$7,762.09
2021$798.24 ($66.52/mo)$14,817.84$1,432.86$9,194.95
2022$827.07 ($68.92/mo)$15,644.91$1,475.85$10,670.80
2023$856.94 ($71.41/mo)$16,501.86$1,520.12$12,190.93
2024$887.90 ($73.99/mo)$17,389.75$1,565.73$13,756.66
2025$919.97 ($76.66/mo)$18,309.72$1,612.70$15,369.35
2026$953.20 ($79.43/mo)$19,262.92$1,661.08$17,030.44
2027$987.63 ($82.30/mo)$20,250.55$1,710.91$18,741.35
2028$1,023.30 ($85.28/mo)$21,273.85$1,762.24$20,503.59
2029$1,060.27 ($88.36/mo)$22,334.12$1,815.11$22,318.70
2030$1,098.56 ($91.55/mo)$23,432.68$1,869.56$24,188.26
2031$1,138.25 ($94.85/mo)$24,570.93$1,925.65$26,113.91
2032$1,179.36 ($98.28/mo)$25,750.29$1,983.42$28,097.32
2033$1,221.96 ($101.83/mo)$26,972.25$2,042.92$30,140.24
2034$1,266.10 ($105.51/mo)$28,238.35$2,104.21$32,244.45
2035$1,311.83 ($109.32/mo)$29,550.18$2,167.33$34,411.78
2036$1,359.22 ($113.27/mo)$30,909.39$2,232.35$36,644.14
2037$1,408.31 ($117.36/mo)$32,317.70$2,299.32$38,943.46
2038$1,459.18 ($121.60/mo)$33,776.88$2,368.30$41,311.76
2039$1,511.89 ($125.99/mo)$35,288.77$2,439.35$43,751.12
2040$1,566.50 ($130.54/mo)$36,855.27$2,512.53$46,263.65
2041$1,623.08 ($135.26/mo)$38,478.36$2,587.91$48,851.56
2042$1,681.71 ($140.14/mo)$40,160.07$2,665.55$51,517.11
2043$1,742.46 ($145.20/mo)$41,902.52$2,745.51$54,262.62
2044$1,805.39 ($150.45/mo)$43,707.91$2,827.88$57,090.50
2045$1,870.61 ($155.88/mo)$45,578.52$2,912.71$60,003.21
2046$1,938.18 ($161.51/mo)$47,516.70$3,000.10$63,003.31
2047$2,008.18 ($167.35/mo)$49,524.88$3,090.10$66,093.41
2048$2,080.72 ($173.39/mo)$51,605.60$3,182.80$69,276.21
2049$2,155.88 ($179.66/mo)$53,761.48$3,278.29$72,554.50
2050$2,233.75 ($186.15/mo)$55,995.23$3,376.63$75,931.13
2051$2,314.44 ($192.87/mo)$58,309.67$3,477.93$79,409.07
2052$2,398.04 ($199.84/mo)$60,707.71$3,582.27$82,991.34
2053$2,484.66 ($207.05/mo)$63,192.36$3,689.74$86,681.08
2054$2,574.40 ($214.53/mo)$65,766.77$3,800.43$90,481.51
2055$2,667.39 ($222.28/mo)$68,434.16$3,914.45$94,395.96
2056$2,763.74 ($230.31/mo)$71,197.91$4,031.88$98,427.84
2057$2,863.57 ($238.63/mo)$74,061.48$4,152.84$102,580.67