{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Portfolio Analysis"],"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":"Portfolio Analysis","index":0,"n_rows":20,"n_cols":7,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["ADDRESS","RENT","SALE PRICE","TAXES","HOI","MONTHLY EXP","TOTAL"]
["600 W 12TH ST (DUPLEX)",1900,499000,31,127,90,2982]
["602 W 12TH ST (DUPLEX)",1900]
["25 W 12TH ST (DUPLEX)",1900,499000,31,128,90,2983]
["23 W 12TH ST (DUPLEX)",1900]
["19 W 12TH STREET (DUPLEX)",2000,499000,484,139,90,3348]
["21 W 12TH STREET (DUPLEX)",1900]
["331 URBANA ST (DUPLEX)",1900,499000,466,84,90,3268]
["329 URBANA ST (DUPLEX)",1900]
["465 LORETTA AVE S (DUPLEX)",1900,499000,471,156,90,3589]
["467 LORETTA AVE S (DUPLEX)",1900]
["PORTFOLIO TOTALS (10 UNITS)",{"$f":"SUM(B2:B11)","v":19100},2495000,1483,634,450,16170]
[]
["PORTFOLIO SUMMARY"]
["Asking Price (Portfolio)",2495000]
["Total Units",10]
["Stabilized NOI",194040]
["Cap Rate",{"$f":"B17/B15","v":7.7771543086172346E-2}]
["Monthly Gross Rent",{"$f":"B12","v":19100}]
["Annual Gross Rent",{"$f":"B12*12","v":229200}]