A mixed use residential/retail property is being purchased for $16 million. The buyer is taking out a loan at 75\% LTV, 5.0\% annual interest, and 25-year amortization. Potential Gross Income is $1,923,200, vacancy is 5%, and Operating Expenses are 34% of Effective Gross Income. Capital Expenses are $24,000. Fill in the following table to show the single-year cash flow: a. What is the EGI? b. What is the NOI? c. What is the annual Debt Service? d. What is the Cash Flow after Financing? e. How much is the investor's upfront equity? f. Calculate the ROI (\%). g. Calculate the Return on Cash (\%)