You have a $$1000$ to invest with a $10-$year horizon and are comparing investing in a $10-$year bond $($that has equal risk to the real estate considerations$),$ and unlevered and levered real estate. The bond pays $8\%$ annual coupon. Your buildings provide an NOI of $$80$ and you expect to buy and sell your buildings for $$1000,$ with no acquisition or selling expense. You are in a $43\mathrm{.}4\%$ marginal tax bracket, with a $28\mathrm{.}8\%$ depreciation recapture rate and a $23\mathrm{.}8\%$ capital gains tax rate. You can take a $30-$year straight line depreciation on the buildings $($valued at $$800$ each$)$ and not depreciate the $$200$ land value. You can get bullet loans for $75\%$ LTV at $5\%$ for $10$ years. No PALL's are allowed. Complete the following table of cash flows that will provide the IRR noted. Summarize you computations in appended table. Answer the noted questions after completing you computations.