need help filling in the blanks

\begin{tabular}{|c|c|c|c|c|c|c|c|c|c|} \hline \multirow{2}{*}{\multicolumn{10}{|c|}{ Homeownership Assumptions }} \\ \hline property value & $ & 450,000 & & & & & & & \\ \hline marginal tax rate & & 2005 & Values & & & & & & \\ \hline & 8 & 3.01 per year. & & propetty value & 5463,500 & sin,405 & \begin{tabular}{l} 5491,77 \\ 598.345 \end{tabular} & \begin{tabular}{l} $506,479 \\ $101,290 \end{tabular} & \begin{tabular}{l} 551,673 \\ Sic4,35. \end{tabular} \\ \hline maintenance & & 1.5K of eroperty value & & assessed value & \begin{tabular}{l} $32,00 \\ $24,700 \end{tabular} & \begin{tabular}{l} $95,481 \\ $25,462 \end{tabular} & $26,225 & 527,012 & 527,823 \\ \hline \begin{tabular}{l} imsurance \\ assessed value. \end{tabular} & $ & \begin{tabular}{l} 2,000 per year \\ 20.05 of property vatue \end{tabular} & & Tentalvalue & & 8 & & & \\ \hline \begin{tabular}{l} assessed value \\ property tax \end{tabular} & 82 & 1.2N of ossessed volue: & OPERAII & NG CASH FLOWS: & & & & & \\ \hline \begin{tabular}{l} property tax \\ celling costs \end{tabular} & & 5.05 of soles price & BTCF & & & & & & \\ \hline & 2 & 30 & & tanes & (51.112) & (51,140) & (51,110) & (5,216) & (51,252) \\ \hline Rental Cost Assumptions & & & & insurace: & (52.050) & (5,122) & (52145) & (2021) & (5,319) \\ \hline rent & $ & 2,000 per month & & maintenance & (5sass3) & (5h16) & (5,370) & (57,397 & \\ \hline & & 8 & & mortgast & ($2200) & (522,803) & (s22aps) & 1522.003 & (52,00) \\ \hline Mortgage Assumptions & & & & TOTAL BTCF & 512,927) & (531,231) & (535,54) & (S1Mach) & (534,151) \\ \hline down payment & & 20% of house price & Taxponde & actions: & & & & & \\ \hline ritel & & 4.06 per year & & property tax & [\$1, 112] & (S5, 146) & (31,1,0) & 151219) & (31.752) \\ \hline term & & 25 years. & & interest. & 1514,244 & (51150) & [(31),333] & |shissi & 192.207 \\ \hline+8 & & & & TOTAL OLOUCIIONS & ($15,35) & (515,04) & (S14,713) & (514,31) & (Sncos) \\ \hline & & & & tax savings & $3,0 & $3,008 & & 52374 & se.00s \\ \hline \end{tabular} IRRS/ANALYSIS IYRHPR 2YR HPR 3YR HPR 4YR HPR SYR HPR ($90,000) ($90,000) so ($90,000) so so ($90,000) $0 so $0 $0 $0 \$o $0