You are working with an investor on a property purchase. The owner is analyzing a mixed use building with a annual net operating income of $150,000. The cap rate for the purchase is 8.0%. The owner will hold the property for seven years and expects NOI to increase 2.0% annually. What is the reversion value assuming a load factor of 75 basis points