Part $2$

Building Value

Land Value

Total Value

Loan Assumptions:

$\backslash$table$[[$Loan$-$to$-$value,$0\mathrm{.}8],[$Loan Amount,$900000],[$Equity Investment,$225000],[$Term $($years$),30],[$Interest rate,$0\mathrm{.}08],[$Monthly Payment,$$6,603\mathrm{.}88$