[DCF Uneven CFs] You are appraising a small office building using the income approach, Use the data in the tables below to estimate the market value of the property today using discounted cash flow analysis. You may assume there are no sale expenses. Year 1 2 3 Projected NOI from Rental Operations $100,000 $103,000 $106,090 Typical Investor's Assumptions in this Market 1,419,829 Overall cap rate Discount rate Holding period Terminal value 7.0% 9.0% 3 years $1,500,000 P (Input your answer rounded to the nearest whole dollar and without the $ sign, e.g., 1000)

[DCF Uneven CFs] You are appraising a small office building using the income approach, Use the data in the tables below to estimate the market value of the property today using discounted cash flow analysis. You may assume there are no sale expenses. (Input your answer rounded to the nearest whole dollar and without the $ sign, e.g., 1000)