Monthly payment $-4524-$ Purchase Price $850,000-$ Downpayment $170,000-$ Using some or all of the information shown below, calculate the Net Present Value of the investment property $($the

same investment used from question #$3,$ #$4$ and #$5)?$

Year $0$

Down Payment $=$$$170,000$

Year $1$

Net Operating Income $=$$$150,000$

No Capital Additions

No Interest earned

Year $1-3$ Debt Service $=$ Calculated monthly payment with no additional principal payments made

Years $2$ and $3$ :

Net Operating Income increase by $5\%$ each year

No Capital Additions

No Interest earned

Year $3$

Expect to sell the property on $\frac{12}{31}\frac{?}{2025}$ for $$956,000$

Cost to sell the property expected to be $6\%$ of the sale price

Discount Rate $=10\%$

$$266,877$

$$267,010$

$$266,759$

$$266,937$

Undiscounted Cashflow

Year $1-95,711$

Year $2-103,211$

Year $3-111,086$