{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Tenant Information"],"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":"Tenant Information","index":0,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,6,1,7],[0,8,1,8],[14,0,14,7],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4]]}
["Sl No","Property/Street Address","Unit #","# of Bedrooms","# of  Bathrooms","Monthly","Lease Period",null,"Remarks"]
[{"$nulls":5},"Rent ($)"]
[1,"1016 Miles Street, Rosenberg, TX - 77471",1,1,1,675,12,"months"]
[2,"1016 Miles Street, Rosenberg, TX - 77471",2,1,1,700,12,"months","Tenant moved out"]
[3,"1016 Miles Street, Rosenberg, TX - 77471",3,1,1,800,12,"months"]
[4,"1016 Miles Street, Rosenberg, TX - 77471",4,1,1,825,12,"months"]
[5,"1016 Miles Street, Rosenberg, TX - 77471",5,2,1,775,12,"months"]
[6,"1016 Miles Street, Rosenberg, TX - 77471",6,1,1,675,12,"months","Currently under repair"]
[]
[7,"1026 Miles Street, Rosenberg, TX - 77471",1,1,1,650,12,"months"]
[8,"1026 Miles Street, Rosenberg, TX - 77471",2,1,1,700,12,"months"]
[9,"1026 Miles Street, Rosenberg, TX - 77471",3,1,1,700,12,"Months"]
[10,"1026 Miles Street, Rosenberg, TX - 77471",4,1,1,675,12,"Months"]
[11,"1026 Miles Street, Rosenberg, TX - 77471",5,1,1,725,12,"months"]
[]
[null,"Total monthly income ",null,null,null,{"$f":"SUM(F3:F14)","v":7900}]
[null,"Total annual income",null,null,null,{"$f":"F16*12","v":94800}]
[null,"Annual Expense"]
[null,"Water expense (Annual)",null,{"$f":"350*12","v":4200}]
[null,"Insurance (Annual)",null,9000]
[null,"Property Tax (Annual)",null,3612]
[null,"Total Annual Expense",null,{"$f":"SUM(D19:D21)","v":16812},null,{"$f":"D22","v":16812}]
[]
[null,"Nett Operating Income",null,null,null,{"$f":"F17-F22","v":77988}]
[]
[null,"Improvements"]
[1,"Water heater replaced in 2023"]
[2,"Roof replaced in 2023"]
[3,"Completed refurbishment of 5 units in 2022/23"]
[4,"Complete plumbing of 1026 unit 1-5 replaced with PEX piping in 2026."]