a

Given the following, what is the after-tax IRR? Purchase Price Mortgage Interest Rate Amortization Temm Payment Period Land Cost 15.0% Improvement Cost Annual Depreciation IRS Mid-Month Convention Tax Rate $9,000,000 $6,000,000 7.5% 20 Years Monthly $1,350,000 $7,650,000 $196,154 0.96 35.0% Capital Gains Tax Rate Total Capital Improvements Depreciation Recapture Tax Sale Price (Property Reversion) Costs of Sale Holding Period 15.0% $0 25.0% $9,360,805 0.0% 5 Years NOI Interest Depreciation Taxable income Tax Rate Taxes Year 1 Year 2 Year 3 Year 4 Year 5 $901,375 $900,681 $899,962 $943,700 $961,855 $445,436 $434,98 $423,727 $411,593 $398,517 $187,981 $196,154 $196,154 $196,154 $196,154 $267,958 $269,540 $280,081 $335,953 $367,184 NOI Debt Service PTCF Taxes ATCE O 12.22% 16.70% 12.51% 12.09%