A property that produces a first year NOI of 80,000 is purchased for 750,000. The NOI is expected to increased by 15% in the sixth year when some of the leases turnover. The resale price in year 10 is expected to be 830,000. What is the net present value of the property based on the 10-year holding period and a discount rate of 9.5%?