please do part 3 and i need answer in few hours

Using the Information Below, Calculate the Net Operating Income for 2023 through 2028 Tenant 1 - 67,000 square feet $13.75 per square foot rent Increases 2% annually Lease Start Date - 1/1/2021 Lease End Date - 12/31/2032 Assume no Tenant Costs NNN Tenant 2 - 33,000 sqaure feet $14.25 PSF Increases 3% Annually Lease Start Date 1/1/23 Lease End Date - 12/31/30 Assume Tenant Improvement and Brokerage Commissions of $2.37 PSF payable at start of lease NNN You can Utilize and expand this format as needed if you wish to do so. Numbers below shown as demonstration only. Formulas need t sing the NOI from Part 3 and the Debt from Part 1 1 2 3 4 Would you recommend this investment to someone if their alternatives were potential Stock Market return - 14% potential Corporate Bond Investment - 11\% Investment in US Treasuries - 5% Decsribe risk profiles of each What would the purchase price of the project be assuming a Going In or acquiring capitalization rate of 7% (assume Tenant \#2 was known and the first 12 months of income assumed as part of purchase price) Calculate Internal Rate of Return to the investor based on a sale of the project at 12/31/26 using a 6.75% Cap Rate as sale value and 2% closing costs. Assume minimum $10,000 working capital at end of ev All other cash flow is Distributable to investor. Explain the difference between Levered and Unlevered returns. Calculate both assuming you are the only investor What is the unlevered IRR and Multiple with all the other assumptions in \#2 the same. You may create a second version of the green tab labeled "Investor Return Model" if desired. 5 You Capitalized this project with an institutional partner who requires an 8% return before sharing in any profits. The institutional partner provided 90% of the required equity and you provided the remaining 10%. a. This type of joint venture is best organized legally by creating an entity known as? b. What is the Institutional partners maximum exposure in the capital stack? (i.e. - how high in the stack is this partners "last dollar")