Use the below data to create a regression model, assuming that the growth of the cap rate is dependent on the growth of employees. If employees are expected to be 15,478 in year seven, about how much would you expect to bid on a property that was absolute NNN and had Net Operating Income of 100,000?

Year 1 2 3 4 5 6 Employees Cap Rate 12,354 0.0800 14,248 0.0750 17,563 0.0675 13,653 0.0900 10,326 0.1100 13,659 0.0850 Year 1 2 3 4 5 6 Employees Cap Rate 12,354 0.0800 14,248 0.0750 17,563 0.0675 13,653 0.0900 10,326 0.1100 13,659 0.0850