Use the information below to calculate the After-Tax Cash Flow's for the following 5-Year Cash Flow. Complete the Amortization Schedule inputs such as Debt Service and Interest. $1,800,000 $189,000 $1,200,000 11.0% Purchase Price NOI Mortgage Interest Rate Amortization Term Payment Period Debt Service Annual Depreciation Tax Rate 20 Years Monthly $43,600 30.0% Year | $189,000 Year 2 $ 194,400 Year 3 $200,880 $ Year 4 $200,880 Year 5 $205,200 NOI Interest Depreciation Taxable income Tax Rate Taxes NOI Debt Service PTCF Taxes ATCE Begin PMT Interest Principal End 0 1 2 1 3 I 4 1 5