Given the following information regarding an income-producing property, determine the NPV using levered cash flows in your analysis: required equity investment $300,500, expected NOI for each of the next five years: $157,500, debt service for each of the next five years: $83,000; expected holding period: five years, required yield on levered cash flows: 19.00%; expected sale price at end of year 5:$2,396,000; expected cost of sale: $146,500; Assume that the $943,000 (the acquisition price) is to be financed with a 30-year, 6.5% mortgage loan, and the loan to value ratio (LTV) is 100%

O $536,498$

O $500,029

O $869,945

O $561,420

do it in Excel please and show me the calculation.