{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Rent Roll"],"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":"Rent Roll","index":0,"n_rows":23,"n_cols":10,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,9],[19,0,19,9]]}
["4578 East 131st Street"]
["Rent Roll | 12-Unit Multifamily | Cleveland, OH"]
["Pro Forma Rent = greater of market and in-place rent. Market rents: 1-Bed $900, 2-Bed $1,100. All 12 units occupied. Parking and laundry are carried as Other Income on the Assumptions tab, not in the rent column."]
[]
["Unit","Lessee","Status","Type","Lease Start","Lease End","Current Rent","Market Rent","Pro Forma Rent","Upside (mo)"]
[1.0,"Zariah White, Lamon Tate","Occupied","1 Bed/1 Bath","2026-01-01","2026-12-31",850.0,900.0,{"$f":"MAX(H6,G6)","v":900},{"$f":"I6-G6","v":50}]
[2.0,"Daron Carstarphen","Occupied","1 Bed/1 Bath","2023-09-21","2026-09-21",590.0,900.0,900,310]
[3.0,"Michael Wilson","Occupied","2 Bed/1 Bath","2022-02-28","MTM (At-Will)",900.0,1100.0,1100,200]
[4.0,"Dwight and Abbey Sutherland","Occupied","2 Bed/1 Bath","1990-06-12","MTM (At-Will)",800.0,1100.0,1100,300]
[5.0,"Tyler Coleman","Occupied","2 Bed/1 Bath","2026-06-19","2027-07-31",1100.0,1100.0,1100,0]
[6.0,"Jasmine Westbrook","Occupied","2 Bed/1 Bath","2026-06-05","2027-07-31",1100.0,1100.0,1100,0]
[7.0,"Cherae Crenshaw","Occupied","1 Bed/1 Bath","2026-02-01","2027-01-31",850.0,900.0,900,50]
[8.0,"Itasha McClellan","Occupied","1 Bed/1 Bath","2024-11-26","MTM (At-Will)",700.0,900.0,900,200]
[9.0,"Mr. Givens","Occupied","2 Bed/1 Bath","2000-11-01","MTM (At-Will)",800.0,1100.0,1100,300]
[10.0,"Maureen Bessicks","Occupied","2 Bed/1 Bath","2023-02-12","2027-01-31",1050.0,1100.0,1100,50]
[11.0,"Cassandra Wall","Occupied","2 Bed/1 Bath","2023-07-14","2026-07-14",900.0,1100.0,1100,200]
[12.0,"Lajunna Montgomery, Lottie Key","Occupied","2 Bed/1 Bath","2025-05-24","2027-02-28",1100.0,1100.0,1100,0]
["TOTAL",{"$nulls":5},{"$f":"SUM(G6:G17)","v":10740},12400,12400,1660]
[]
["UNIT TYPE SUMMARY"]
["Type","Count","Avg Current","Avg Market"]
["1 Bed/1 Bath",{"$f":"COUNTIF($D$6:$D$17,$A22)","v":4},{"$f":"AVERAGEIF($D$6:$D$17,$A22,$G$6:$G$17)","v":747.5},{"$f":"AVERAGEIF($D$6:$D$17,$A22,$H$6:$H$17)","v":900}]
["2 Bed/1 Bath",8,968.75,1100]