{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,1,8],[21,0,21,6]]}
["Real Estate Rent Roll, For Property at  2417 McCarty St, Houston, TX 77029  "]
["Owner: Tesa Properties, 9045  S. Desert Blvd, El Paso, TX 79932"]
[]
[]
["Property Address","Tenant","Unit #","Monthly Base Rent","CAM","Original Lease","Current Lease"]
[]
["2417 McCarty","Carmelina Molina","3-C",1150,0,"2023-01-30","2026-01-30"]
[]
["2417 McCarty","Christian Henriquez","1-A",850,0,"2023-09-12","2026-10-31"]
[]
["2417 McCarty","Ervin Perez","4-D",1350,0,"2023-01-31","2027-01-31"]
[]
["2417 McCarty","Remodeling","2-B",1300,0]
[]
["2417 McCarty","Mario Chocotcaal","5-E",1250,0,"2024-05-01","2026-12-31"]
[]
["2417 McCarty","Silvano Santor","6-F",700,0,"2023-12-31","2027-12-31"]
[]
[]
["Total   6,600.00 x 12 = $79,200.00 - $4,900 taxes (approx) = $74,300.00 - 4,000.00 (Maintanence - annual approx equals $70,300"]
[]
["$70,300 is divided by 7% Cap Rate  = $1,004,285."]
[{"$nulls":6},1150]
[{"$nulls":6},850]
[{"$nulls":6},1350]
[{"$nulls":6},1300]
[{"$nulls":6},1250]
[{"$nulls":6},700]
[]
[{"$nulls":6},{"$f":"SUM(G23:G29)","v":6600}]