Given the following information, please calculate after tax cash flow for year $1.$ Assuming a sales price of $$1,100,000,$ PLEASE CALCULATE THE ATCF AFTER YEAR $3$ AND THE IRR WITH THE DEPRECIATION $=19,615\mathrm{.}38,$ THE LOAN PAYMENT IS $=53,214\mathrm{.}34$ AND THE ATCF AFTER YEAR $1=31,776\mathrm{.}04$ THANK YOU!

Purchase Price: $$900,000$

Loan: $$750,000,5\%,25$ years $($annual payments$)$

Year $1$ NOI: $$100,000$

Year $2$ ATCF: $$33,000$

Year $3$ ATCF: $$34,000$

Use an $85/15$ ratio for depreciation. $39$ year, straight line.

$35\%$ tax rate on income, $15\%$ on long term capital gains, $25\%$ depreciation recapture