A property that produces a first year NOI of $80,000 is purchased for $750,000. The NOI is

Fantastic news! We've Found the answer you've been seeking!

Question:

A property that produces a first year NOI of $80,000 is purchased for $750,000. The NOI is expected to increase by 15% in the sixth year when some of the leases turnover. The resale price in year 10 is expected to be $830,000. What is the net present value of the property based on the 10-year holding period and a discount rate of 9.5%?