Please answer #3 on excel filling in the following blanks

PlayPower, a global leader in the recreation industry, recently acquired PlayWorld; a national supplier and manufacturer of playground equipment. PlayWorld is now the manufacturing headquarters for PlayPower. In an effort to recapture some of the capital expended to acquire PlayWorld, PlayPower is seeking to sell the PlayWorld manufacturing and distribution facility. You're interested, and the asking price is $8.5 million. As a savvy investor, do you do the deal? Assume the following: 1. The Offering Memorandum represents that the property will generate a first year NOI of $680,000. This establishes the going-in cap rate. What is it? 2. As you know, NOI is generated after deducting vacancy, loss collection, expenses and CAPX from Gross Potential Income. Since we don't have access to the full financial statement, simply trend the representative first year NOI at an annual growth rate of 2 percent. 3. Assume your favorite lender is prepared to offer you a loan at either 75 percent loan-to-value (LTV) or at a Debt Service Cover Ratio (DSCR) of 1.25, whichever results in the lower loan amount. The term of the loan being offered is 10 years at an annual interest rate of 6.5 percent with a 20 year amortization schedule. The good news? There are no points or fees associated with the loan. \begin{tabular}{|c|c|c|} \hline & Annual & Monthly \\ \hline Purchase Price & $8,500,000 & \\ \hline Year 1NOI & $680,000 & \\ \hline Going-in Cap Rate & 8.00% & \\ \hline Loan Interest Rate & 6.50% & 0.54% \\ \hline Loan Term & 10 Years & 120 Months \\ \hline Loan Amortization & 20 Years & 240 Months \\ \hline \multicolumn{3}{|l|}{ PV of Loan @ 75\% LTV } \\ \hline \multicolumn{3}{|l|}{ Debt Service Payment } \\ \hline \multicolumn{3}{|l|}{ PV of Loan at 1.20 DSCR } \\ \hline \multicolumn{3}{|l|}{ Debt Service Payment } \\ \hline \multicolumn{3}{|l|}{ Maximum Loan Amount } \\ \hline Total Equity Required & & \\ \hline \end{tabular} PlayPower, a global leader in the recreation industry, recently acquired PlayWorld; a national supplier and manufacturer of playground equipment. PlayWorld is now the manufacturing headquarters for PlayPower. In an effort to recapture some of the capital expended to acquire PlayWorld, PlayPower is seeking to sell the PlayWorld manufacturing and distribution facility. You're interested, and the asking price is $8.5 million. As a savvy investor, do you do the deal? Assume the following: 1. The Offering Memorandum represents that the property will generate a first year NOI of $680,000. This establishes the going-in cap rate. What is it? 2. As you know, NOI is generated after deducting vacancy, loss collection, expenses and CAPX from Gross Potential Income. Since we don't have access to the full financial statement, simply trend the representative first year NOI at an annual growth rate of 2 percent. 3. Assume your favorite lender is prepared to offer you a loan at either 75 percent loan-to-value (LTV) or at a Debt Service Cover Ratio (DSCR) of 1.25, whichever results in the lower loan amount. The term of the loan being offered is 10 years at an annual interest rate of 6.5 percent with a 20 year amortization schedule. The good news? There are no points or fees associated with the loan. \begin{tabular}{|c|c|c|} \hline & Annual & Monthly \\ \hline Purchase Price & $8,500,000 & \\ \hline Year 1NOI & $680,000 & \\ \hline Going-in Cap Rate & 8.00% & \\ \hline Loan Interest Rate & 6.50% & 0.54% \\ \hline Loan Term & 10 Years & 120 Months \\ \hline Loan Amortization & 20 Years & 240 Months \\ \hline \multicolumn{3}{|l|}{ PV of Loan @ 75\% LTV } \\ \hline \multicolumn{3}{|l|}{ Debt Service Payment } \\ \hline \multicolumn{3}{|l|}{ PV of Loan at 1.20 DSCR } \\ \hline \multicolumn{3}{|l|}{ Debt Service Payment } \\ \hline \multicolumn{3}{|l|}{ Maximum Loan Amount } \\ \hline Total Equity Required & & \\ \hline \end{tabular}