Value:$2.11 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$487.00
($40.58/month for 12 months)
Expiration Year:2057 (47 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2010$10,387.00 ($865.58/mo)$10,387.00$1,200.00$1,200.00
2011$498.00 ($41.50/mo)$10,885.00$1,236.00$2,436.00
2012$520.35 ($43.36/mo)$11,405.35$1,273.08$3,709.08
2013$534.47 ($44.54/mo)$11,939.82$1,311.27$5,020.35
2014$554.11 ($46.18/mo)$12,493.93$1,350.61$6,370.96
2015$583.70 ($48.64/mo)$13,077.63$1,391.13$7,762.09
2016$601.07 ($50.09/mo)$13,678.70$1,432.86$9,194.95
2017$640.73 ($53.39/mo)$14,319.43$1,475.85$10,670.80
2018$672.45 ($56.04/mo)$14,991.88$1,520.12$12,190.93
2019$700.00 ($58.33/mo)$15,691.88$1,565.73$13,756.66
2020$726.74 ($60.56/mo)$16,418.62$1,612.70$15,369.35
2021$754.50 ($62.87/mo)$17,173.12$1,661.08$17,030.44
2022$783.32 ($65.28/mo)$17,956.44$1,710.91$18,741.35
2023$813.24 ($67.77/mo)$18,769.68$1,762.24$20,503.59
2024$844.30 ($70.36/mo)$19,613.98$1,815.11$22,318.70
2025$876.55 ($73.05/mo)$20,490.54$1,869.56$24,188.26
2026$910.04 ($75.84/mo)$21,400.57$1,925.65$26,113.91
2027$944.80 ($78.73/mo)$22,345.37$1,983.42$28,097.32
2028$980.89 ($81.74/mo)$23,326.26$2,042.92$30,140.24
2029$1,018.36 ($84.86/mo)$24,344.62$2,104.21$32,244.45
2030$1,057.26 ($88.10/mo)$25,401.87$2,167.33$34,411.78
2031$1,097.64 ($91.47/mo)$26,499.51$2,232.35$36,644.14
2032$1,139.57 ($94.96/mo)$27,639.08$2,299.32$38,943.46
2033$1,183.10 ($98.59/mo)$28,822.18$2,368.30$41,311.76
2034$1,228.29 ($102.36/mo)$30,050.47$2,439.35$43,751.12
2035$1,275.21 ($106.27/mo)$31,325.68$2,512.53$46,263.65
2036$1,323.92 ($110.33/mo)$32,649.60$2,587.91$48,851.56
2037$1,374.49 ($114.54/mo)$34,024.09$2,665.55$51,517.11
2038$1,426.99 ($118.92/mo)$35,451.08$2,745.51$54,262.62
2039$1,481.50 ($123.46/mo)$36,932.58$2,827.88$57,090.50
2040$1,538.09 ($128.17/mo)$38,470.67$2,912.71$60,003.21
2041$1,596.84 ($133.07/mo)$40,067.51$3,000.10$63,003.31
2042$1,657.84 ($138.15/mo)$41,725.35$3,090.10$66,093.41
2043$1,721.17 ($143.43/mo)$43,446.52$3,182.80$69,276.21
2044$1,786.91 ($148.91/mo)$45,233.43$3,278.29$72,554.50
2045$1,855.17 ($154.60/mo)$47,088.59$3,376.63$75,931.13
2046$1,926.03 ($160.50/mo)$49,014.62$3,477.93$79,409.07
2047$1,999.60 ($166.63/mo)$51,014.23$3,582.27$82,991.34
2048$2,075.98 ($173.00/mo)$53,090.21$3,689.74$86,681.08
2049$2,155.28 ($179.61/mo)$55,245.49$3,800.43$90,481.51
2050$2,237.61 ($186.47/mo)$57,483.09$3,914.45$94,395.96
2051$2,323.08 ($193.59/mo)$59,806.17$4,031.88$98,427.84
2052$2,411.82 ($200.98/mo)$62,217.99$4,152.84$102,580.67
2053$2,503.94 ($208.66/mo)$64,721.93$4,277.42$106,858.09
2054$2,599.59 ($216.63/mo)$67,321.52$4,405.74$111,263.83
2055$2,698.89 ($224.91/mo)$70,020.41$4,537.92$115,801.75
2056$2,801.98 ($233.50/mo)$72,822.39$4,674.05$120,475.80
2057$2,909.01 ($242.42/mo)$75,731.40$4,814.27$125,290.08