{"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":26,"n_cols":11,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[null,"Unit","BD/BA","Tenant","Status","SQFT","Market Rent","Current Rent","Deposit","Lease From","Lease To"]
[null,"Apt #1","2/1.00",null,"Vacant-Unrented",728.0,1700.0,0.0,0.0]
[null,"Apt #2","2/1.00","Rafael Gomez","Current",728.0,1700.0,1700.0,1600.0,"2024-09-01","2026-08-31"]
[null,"Apt #3","2/1.00",null,"Vacant-Unrented",728.0,1700.0,0.0,0.0]
[null,"Apt #4","2/1.00",null,"Vacant-Unrented",728.0,1700.0,0.0,0.0]
[null,"Apt #5","1/1.00",null,"Vacant-Unrented",591.0,1450.0,0.0,0.0]
[null,"Apt #6","1/1.00","Roberto Garcia","Current",600.0,1450.0,1450.0,1450.0,"2024-10-01","2025-09-30"]
[null,"Apt #7","1/1.00",null,"Vacant-Unrented",600.0,1450.0,0.0,0.0]
[null,"7 Units",null,null,"28.6% Occupied",{"$f":"SUM(F2:F8)","v":4703},11150,3150,3050]
[]
[]
[null,"Income"]
[null,"Gross Potential Rent",{"$f":"G9*12","v":133800}]
[null,"Less Vacancy (5%)",{"$f":"(C13*5%)","v":6690}]
[null,"Effective Gross Income",{"$f":"C13-C14","v":127110}]
[]
[null,"Expenses (Estimated)"]
[null,"Taxes",25000.0]
[null,"Insurance",2500.0]
[null,"Utilities",2000.0]
[null,"Repairs & Maintenance",5000.0]
[null,"Property Management (8%)",9850.0]
[]
[null,"Total Expenses",{"$f":"sum(C18:C22)","v":44350}]
[]
[null,"NOI (Year) ",{"$f":"C15-C24","v":82760}]