An analyst values Eastwood Plaza using DCF analysis. Year 1 NOI is $3.2 million, growing at 2.5% annually for 5 years. The terminal cap rate is 7.0%, applied to Year 6 NOI. The discount rate is 9.5%. The property value is closest to: