{"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":18,"n_cols":11,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["Unit ","Rent","Ins Month","HOA Monthly","Management monthly","Rent x 12 ","HOA Yearly","Taxes Yearly","Ins Yearly ","Mgmt. yearly","NOI"]
[76,850,28.64,359.43,99,10200,4313.16,1516.8,343.63,1188,{"$f":"F2-G2-H2-I2-J2","v":2838.41}]
["205 (2bd)",850,28.64,351.68,99,10200,4221.16,1516.8,343.63,1188,{"$f":"F3-G3-H3-I3-J3","v":2930.41}]
["302 (2bd)",1025,28.64,351.68,99,12300,4221.16,1516.8,343.63,1188,5030.41]
[505,895,28.64,298.5,99,10740,3582,1516.8,343.63,1188,4109.57]
[506,750,28.64,298.5,99,9000,3582,1516.8,343.63,1188,2369.5699999999997]
[510,895,28.64,298.5,99,10740,3582,1516.8,343.63,1188,4109.57]
[608,850,28.64,298.5,99,10200,3582,1516.8,343.63,1188,3569.5699999999997]
["704 Vacant",895,28.64,303.25,99,10740,3639,1516.8,343.63,1188,4052.5699999999997]
["607 Vacant",895,28.64,298.5,99,10740,3582,1516.8,343.63,1188,4109.57]
[14,850,28.64,359.43,99,10200,4313.16,1516.8,343.63,1188,2838.41]
["60 Vacant",900,28.64,359.43,99,10800,4313.16,1516.8,343.63,1188,3438.41]
[73,950,28.64,359.43,99,11400,4313.16,1516.8,343.63,1188,4038.41]
[72,920,28.64,359.43,99,11040,4313.16,1516.8,343.63,1188,3678.41]
["Totals",{"$f":"SUM(B2:B14)","v":11525},372.31999999999988,4296.2599999999993,{"$f":"SUM(E2:E14)","v":1287},{"$f":"SUM(F2:F14)","v":138300},51557.12000000001,19718.399999999994,4467.1900000000005,15444,{"$f":"SUM(K2:K14)","v":47113.290000000008}]
[{"$nulls":5}," "]
[{"$nulls":4},"Asking price of $850,000 yields a  5.5% cap including management"]
[{"$nulls":4},"7.4% cap without management."]