{"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":40,"n_cols":14,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,"1583 Hwy 85N, Fayetteville "]
[]
[]
["Tenant","Building","Suite #","Lease Start","Lease End",null,null,"Monthly","Annual","Use","Deposit","Late Fee","Renewal","Notes"]
[]
["Madisons Mower Service & Sales","1 (front)","-","2026-01-01","2031-12-31",null,null,3100,{"$f":"H6*12","v":37200},"Mower repair and sales",3100,200,"Yes","Has the front building. "]
[]
["Freedom Auto Repair","2 (rear)","A","2022-08-01","2027-02-28",null,null,1550,{"$f":"H8*12","v":18600},"Mechanic Shop",0,50,"None","Has 2 bays"]
[]
["McClendon Auto Sales","2 (rear)","B","2025-10-20","09/31/2028",null,null,2070,{"$f":"H10*12","v":24840},"Mechanic shop/auto broker",1300,200,"Yes","Has 2 bays plus 3 leased parking spaces in the front parking lot. Has a 1 x 3 year option to renew"]
[]
["Jay Got Cars Car Rentals & Repairs","2 (rear)","C/D","2023-08-01","2027-12-31",null,null,2336,28032,"Mechanic Shop/auto rental",1375,75,"None","Has 3 bays"]
[]
["EuroPro Auto Repair","2 (rear)","E","2020-01-01","2032-02-29",null,null,2900,34800,"Mechanic shop/auto broker",1850,100,"None","Has 4 bays plus extra shop space"]
[]
["Parking space rental","Front parking lot 1 ",null,"2025-11-01","2028-10-31",null,null,180,2160,"Parks 4 cars",0,50,"None","McClendon Auto Sales rents 3 parking spaces in the front lot"]
[]
["Parking space rental","Front parking lot 2 ",null,"2025-09-01","2027-08-31",null,null,225,2700,"Parks 3 cars",0,50,"None","Next door neighbor, Ralph rents 4 parking spaces in the front parking lot."]
[]
[]
[{"$nulls":8},"Current"]
[{"$nulls":4},"Total Rent-Monthly",null,null,null,{"$f":"SUM(H6:H21)","v":12361},null,null,null,"Property Notes"]
[{"$nulls":4},"Total Rent-Annual",null,null,null,{"$f":"SUM(I6:I20)","v":148332}]
[{"$nulls":12},"Landlord pays Water & Sewer ($100/month, shared well with the neighbor), Property Taxes, Insurance and Landscaping.                                                      "]
[{"$nulls":4},"2025 Taxes",null,null," ",4153,null,null,null,"Units are separately metered for Electric."]
[{"$nulls":4},"2025 Insurance",null,null,null,5400,null,null,null,"Shared dumpster on site, paid by Tenants.                                                         "]
[{"$nulls":4},"Landscaping",null,null,null,1200,null,null,null,"Roof is 5-6 years old."]
[{"$nulls":4},"Management fee",null,null,null,7200,null,null,null,"Front building has 2 brand new mini-split HVAC systems"]
[{"$nulls":4},"5% Vacancy Factor",null,null,null,{"$f":"I23*0.05","v":7416.6},null,null,null,"Rear building has 2 brand new mini-split systems"]
[{"$nulls":4},"Repairs",null,null,null,3000,null,null,null,"New InstaHot hot water heaters for all tenants"]
[{"$nulls":4},"Reserves",null,null,null,2000,null,null,null,"11 garage doors just lubricated, serviced and repaired this week."]
[{"$nulls":4},"Water",null,null,null,1200,null,null,null,"Front parking lot just repaved and restriped 60 days ago."]
[{"$nulls":4},"Misc",null,null,null,500]
[{"$nulls":4},"Total Expenses",null,null,null,{"$f":"SUM(I25:I33)","v":32069.599999999999}]
[]
[{"$nulls":4},"Net Operating Income",null,null,null,{"$f":"I23-I34","v":116262.39999999999}]
[]
[{"$nulls":4},"Sale Price",null,null,null,1150000]
[]
[{"$nulls":4},"CAP Rate",null,null,null,{"$f":"I36/I38","v":0.10109773913043478}]