Monthly payment is $4524-$ Purchase price is $850,000-$ Downpayment was $170,000-$

Using some or all of the information shown below, calculate the estimated total undiscounted Cash Flow Before Taxes

for the sale of the investment property $($the same investment used from question #$3$ and #$4)?$

Year $0$

Down Payment $=$$$170,000$

Year $1$

Net Operating Income $=$$$150,000$

No Capital Additions

No Interest earned

Year $1-3$ Debt Service $=$ Calculated monthly payment with no additional principal payments made

Years $2$ and $3$:

Net Operating Income increase by $5\%$ each year

No Capital Additions

No Interest earned

Year $3$

Expect to sell the property on $\frac{12}{31}\frac{?}{2025}$ for $$956,000$

Cost to sell the property expected to be $6\%$ of the sale price

Discount Rate $=10\%$

$$270,762$

$$240,897$

$$304,303$

$$286,055$