{"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":35,"n_cols":18,"rows_kept":35,"cut":false,"hidden":false,"merged":[[3,8,3,17],[5,6,5,7],[5,8,5,9],[5,10,5,11],[5,12,5,13],[5,14,5,16],[5,17,5,20],[12,8,12,9],[7,6,7,7],[8,6,8,7],[9,6,9,7],[10,6,10,7],[11,6,11,7],[12,6,12,7],[7,8,7,9],[8,8,8,9],[9,8,9,9],[10,8,10,9],[11,8,11,9],[7,10,7,11],[8,10,8,11],[9,10,9,11],[10,10,10,11],[11,10,11,11],[7,12,7,13],[8,12,8,13],[9,12,9,13],[10,12,10,13],[11,12,11,13],[7,17,7,20],[8,17,8,20],[9,17,9,20],[7,14,7,16],[8,14,8,16],[9,14,9,16],[14,10,14,11],[14,12,14,13],[10,17,10,22],[12,14,12,16],[12,17,12,22],[11,17,11,22],[14,17,14,22],[11,14,11,16],[10,14,10,16],[12,12,12,13],[12,10,12,11],[15,17,15,22],[17,8,17,17],[19,10,19,12],[20,10,20,12],[21,10,21,12],[20,13,20,15],[19,13,19,15],[16,17,16,23],[22,10,22,12],[22,13,22,15],[21,13,21,16],[24,10,24,12],[24,13,24,15],[27,8,27,9],[28,10,28,12],[28,8,28,9],[28,13,28,15],[28,16,28,26],[27,10,27,12],[27,13,27,15],[31,10,31,12],[31,13,31,15],[32,10,32,12],[34,10,34,12],[34,13,34,15],[32,13,32,15]]}
[]
[]
[]
[{"$nulls":8},"Rent-Roll"]
[]
[{"$nulls":6},"Unit",null,"Bed/Bath",null,"Monthly Rent",null,"Annual Rent",null,"Method",null,null,"NOTES"]
[]
[{"$nulls":6},"A",null,"2 bed",null,2144,null,{"$f":"K8*12","v":25728}]
[{"$nulls":6},"B",null,"2 bed",null,2862,null,34344]
[{"$nulls":6},"C",null,"2 bed",null,2757,null,33084]
[{"$nulls":6},"D",null,"2 bed",null,1850,null,22200,null,"CASH",null,null,"This can easily be 2,800 if you make this Section-8"]
[{"$nulls":6},"Back House - E",null,"2 bed",null,2150,null,25800,null,"CASH",null,null,"This can easily be 2,850 if you make this Section-8"]
[{"$nulls":6},"Back House - F",null,"4 Bedroom!!",null,3150,null,37800,null,"CASH",null,null,"This can easily be 3,900 if you make this Section-8"]
[]
[{"$nulls":10},{"$f":"SUM(K8:K13)","v":14913},null,{"$f":"SUM(M8:M13)","v":178956},{"$nulls":4},"There is 4,500 per month available in extra income with "]
[{"$nulls":17},"very little effort by making it section 8"]
[{"$nulls":17},"There is even more income available - if you charge for parking"]
[{"$nulls":8},"Expenses"]
[]
[{"$nulls":10},"Tax",null,null,30000]
[{"$nulls":10},"Insurance ",null,null,6500]
[{"$nulls":10},"Gas & Electric",null,null,"All Separate Meters - Tenants Pay"]
[{"$nulls":10},"Water",null,null,2000]
[]
[{"$nulls":10},"Total Expenses",null,null,38500]
[]
[]
[{"$nulls":8},"CURRENT",null,"Annual Net Income (N.O.I.)",null,null,140456]
[{"$nulls":8},"Upside",null,"Potential Net Income",null,null,183656,null,null,"There are 8 parking spaces. If you charge 150/per space + make 3 units Section 8. You can increase the N.O.I."]
[]
[]
[{"$nulls":10},"Bottom Line Deal Price",null,null,1490000]
[{"$nulls":10},"Current Cap Rate",null,null,{"$f":"N28/N32","v":9.426577181208054E-2}]
[]
[{"$nulls":10},"Potential Cap Rate",null,null,{"$f":"N29/N32","v":0.12325906040268457}]