Given the following information, calculate the Net Present Value for this investment: First-year NOI: $18,775 with an annual growth rate of 7%;

Purchase Price = $ 520,000; Equity Investment = 20%; Discount Rate = 12%;

BTER = $ 840,000; Holding period = 5 years