Please using Excel to solve this question.

You are trying to estimate the value of a property using the mortgage equity capitalization method. The table below contains the NOI forecast for the 3-year holding period. NOI $ Year 1 72,000 Year 2 76,000 Year 3 84,000 You have a secured a loan for $544,000 to purchase the property. The loan requires monthly payments of $5,000 and the balance after 36 months will be $455,000. You believe that you can sell the property for $877,000 after 3 years. What value would you put on the property if your levered equity discount rate is 10.9%