Calculate Tax laibility

NOI in year $1$

Projected NOI one year after sale $,103000,206000,515000$

$\backslash$table$[[$Acquisition price,$1000000,3000000,4000000],[$going out cap rate,$0\mathrm{.}05,0\mathrm{.}07,0\mathrm{.}09],[$outstanding mortgage balance,$750000,2400000,3600000],[$Capex over holding period,$200000,0,500000]]$

residential or non residential residential non resider non residential

accumulated depreciation

capital gains tax rate

depreciation recapture tax rate

selling expenses

$\backslash$table$[[174250,522750,697000],[0\mathrm{.}15,0\mathrm{.}15,0\mathrm{.}15],[0\mathrm{.}25,0\mathrm{.}25,0\mathrm{.}25],[0\mathrm{.}03,0\mathrm{.}02,0],[,,],[,,],[80\%,100\%,90\%$