Prompt: RSF is $10,000.$ GSF is $8,000.$ Going in income is $$100/$ RSF growing $3\%$ per year. Going in expenses are $$35/$ GSF growing $1\mathrm{.}5\%$ per year. Acquisition is made at a $5\mathrm{.}5\%$ cap rate. Disposition cap rate at the end of the $5-$year hold period is $5\mathrm{.}25\%.$ The investment is financed by a $60\%$ LTV$,4\mathrm{.}0\%$ rate, $30$ year amortization loan. What is the unlevered IRR? Wh at is the levered IRR? What is year $3$ return on cost$?$ What is the year $3$ cash on cash? Please highlight these answers in yellow on your spreadsheet showing your work. $*$Please provide pictures$/$attachment of exxcel spreadsheet or precise calculations for every step$*$