Calculate a capitalization rate using the following assumptions:
8-year Loan Term
25-year mortgage schedule
Equity yield rate is .12
GRM is 10
LTV .80
Annual future appreciation is 1.5%
Loan Interest Rate 9%
Net Operating Income $2,289,989
Expense Ratio 52%
SHOW ALL YOUR WORK IN DETAIL.