{"text_format":"2","workbook":"xlsx","n_sheets":4,"sheets":["Income & Expense","519 Fulton St","912,910 & 525 Fulton St","912 N 6Th, 525 Fulton St "],"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":"Income & Expense","index":0,"n_rows":47,"n_cols":10,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Property",null,null,null,"Current Income ","Potentially",null,"Items","Expenses"]
[null,"910 N 6Th St",null,null,null,1750,1800,null,"Water",1156]
[null,"Single Family",{"$nulls":6},"WPS",3366.29]
[{"$nulls":8},"Property Taxes",2355.23]
[{"$nulls":8},"Insurance",699.39]
[]
[null,"912 N 6th St"]
[null,"5 Units "]
[null,"1. Studio ( Main Level )",null,null,null,800,875,null,"Water",796.89]
[null,"2. One Bedroom ( Main Level )",null,null,null,1000,1100,null,"WPS",3909]
[null,"3. Studio ( Upper )",null,null,null,775,800,null,"Property Taxes",2877.57]
[null,"5. One Bedroom ( Upper )",null,null,null,800,800,null,"Insurance",1139.94]
[null,"6. Two Bedroom Basement",null,null,null,600,800]
[]
[]
[]
[]
[null,"525-527 Fulton St. "]
[null,"2 Units"]
[null,"1. One Bedroom ( Upper )",null,null,null,525,550,null,"Water",1123]
[null,"2. Commercial Space ( Former Restaurant ) ",null,null,null,0,2000,null,"WPS",4937]
[{"$nulls":8},"Property Taxes",2503.89]
[{"$nulls":8},"Insurance",2576.9299999999998]
[null,"519 Fulton Street"]
[null,"10 Plex (All One bedroom and 6 Garages ) "]
[null,"1. One Bedroom ( Lower )",null,null,null,1200,1250,null,"Water",880]
[null,"2.One Bedroom ( Lower )",null,null,null,1000,1050,null,"WPS",3048]
[null,"3.One Bedroom ( Lower )",null,null,null,1200,1250,null,"Property Taxes",28807.19]
[null,"4.One Bedroom ( Lower ) ",null,null,null,950,1000,null,"Insurance",2532.29]
[null,"5.One Bedroom ( Upper ) ",null,null,null,1100,1100,null,"Security Per Mar",804]
[null,"6.One Bedroom ( Upper ) ",null,null,null,1200,1250,null,"Disposal (WM)",3804]
[null,"7.One Bedroom ( Upper ) ",null,null,null,1100,1150]
[null,"8.One Bedroom ( Upper ) ",null,null,null,920,950]
[null,"9.One Bedroom (Upper) ",null,null,null,1200,1250]
[null,"10.One Bedroom (Upper) ",null,null,null,1200,1250]
[null,"Washer and Dryers in each unit ",null,null,null,300,350]
[]
[null,"Year",null,null,null,{"$f":"SUM(F3:F38)*12","v":211440},{"$f":"SUM(G3:G38)*12","v":246900},null,null,{"$f":"SUM(J2:J38)","v":67316.61}]
[]
[]
[null," Current Cap rate",2023,null," Potential Cap rate",2024]
[null,6.2700000000000006E-2,null,null,7.6899999999999996E-2]
[null,"Gross Income",211440,null,"Gross Income",246900]
[null,"Annual operating expenses",-67316.61,null,"Annual operating expenses",{"$f":"I45-70000","v":-70000}]
[null,"Net operating income (NOI)",{"$f":"SUM(C44:C45)","v":144123.39000000001},null,"Net operating income (NOI)",{"$f":"SUM(F44:F45)","v":176900}]
[null,"Purchase price / value",2300000,null,"Purchase price / value",2300000]

{"sheet":"519 Fulton St","index":1,"n_rows":23,"n_cols":11,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[null,"519 Fulton Street",{"$nulls":7},2023,2024]
[null,"10 Plex (All One bedroom and 6 Garages ) "]
[null,"1. One Bedroom ( Lower )",null,null,null,1200,1200,null,"Water",880,1000]
[null,"2.One Bedroom ( Lower )",null,null,null,1000,1050,null,"WPS",3048,3100]
[null,"3.One Bedroom ( Lower )",null,null,null,1200,1200,null,"Property Taxes",28467.46,28467.46]
[null,"4.One Bedroom ( Lower ) ",null,null,null,950,1000,null,"Insurance",2532.29,2700]
[null,"5.One Bedroom ( Upper ) ",null,null,null,1100,1100,null,"Security Per Mar",804,804]
[null,"6.One Bedroom ( Upper ) ",null,null,null,1200,1200,null,"Disposal (WM)",3804,3804]
[null,"7.One Bedroom ( Upper ) ",null,null,null,1100,1150]
[null,"8.One Bedroom ( Upper ) ",null,null,null,920,1000]
[null,"9.One Bedroom (Upper) ",null,null,null,1200,1200]
[null,"10.One Bedroom (Upper) ",null,null,null,1200,1200]
[null,"Washer and Dryers in each unit ",null,null,null,300,400]
[]
[null,"Year",null,null,null,{"$f":"SUM(F1:F14)*12","v":136440},{"$f":"SUM(G1:G14)*12","v":140400},null,null,{"$f":"SUM(J3:J14)","v":39535.75},{"$f":"SUM(K3:K14)","v":39875.46}]
[]
[]
[null," Current Cap rate",2023,null," Potential Cap rate",2024]
[null,6.6100000000000006E-2,null,null,6.2399999999999997E-2]
[null,"Gross Income",136440,null,"Gross Income",145000]
[null,"Annual operating expenses",-39875.46,null,"Annual operating expenses",-42000]
[null,"Net operating income (NOI)",{"$f":"SUM(C20:C21)","v":96564.540000000008},null,"Net operating income (NOI)",{"$f":"SUM(F20:F21)","v":103000}]
[null,"Purchase price / value",1650000,null,"Purchase price / value",1650000]

{"sheet":"912,910 & 525 Fulton St","index":2,"n_rows":33,"n_cols":9,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["Property",null,null,null,"Current Income ","Potentially",null,"Items","Expenses"]
["910 N 6Th St",null,null,null,1750,1800,null,"Water",1156]
["Single Family",{"$nulls":6},"WPS",3366.29]
[{"$nulls":7},"Property Taxes",2355.23]
[{"$nulls":7},"Insurance",699.39]
[]
["912 N 6th St"]
["5 Units "]
["1. Studio ( Main Level )",null,null,null,800,875,null,"Water",796.89]
["2. One Bedroom ( Main Level )",null,null,null,1000,1100,null,"WPS",3909]
["3. Studio ( Upper )",null,null,null,775,800,null,"Property Taxes",2877.57]
["5. One Bedroom ( Upper )",null,null,null,800,800,null,"Insurance",1139.94]
["6. Two Bedroom Basement",null,null,null,875,800]
[]
[]
[]
[]
["525-527 Fulton St. "]
["2 Units"]
["1. One Bedroom ( Upper )",null,null,null,525,550,null,"Water",1123]
["2. Commercial Space ( Former Restaurant ) ",null,null,null,0,2000,null,"WPS",4937]
[{"$nulls":7},"Property Taxes",2503.89]
[{"$nulls":7},"Insurance",2576.9299999999998]
["Monthly",null,null,null,{"$f":"SUM(E2:E23)","v":6525},{"$f":"SUM(F2:F23)","v":8725},null,null,{"$f":"SUM(I2:I23)/12","v":2286.7608333333333}]
["Yearly",null,null,null,{"$f":"E24*12","v":78300},{"$f":"F24*12","v":104700},null,null,{"$f":"I24*12","v":27441.129999999997}]
[]
[]
[null," Current Cap rate",2023,null," Potential Cap rate",2024]
[null,7.8200000000000006E-2,null,null,0.1197]
[null,"Gross Income",78300,null,"Gross Income",104700]
[null,"Annual operating expenses",-27441.13,null,"Annual operating expenses",-30000]
[null,"Net operating income (NOI)",{"$f":"SUM(C30:C31)","v":50858.869999999995},null,"Net operating income (NOI)",{"$f":"SUM(F30:F31)","v":74700}]
[null,"Purchase price / value",675000,null,"Purchase price / value",675000]

{"sheet":"912 N 6Th, 525 Fulton St ","index":3,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["912 N 6th St"]
["5 Units "]
["1. Studio ( Main Level )",null,null,null,800,875,null,"Water",796.89]
["2. One Bedroom ( Main Level )",null,null,null,1000,1100,null,"WPS",3909]
["3. Studio ( Upper )",null,null,null,775,800,null,"Property Taxes",2877.57]
["5. One Bedroom ( Upper )",null,null,null,800,800,null,"Insurance",1139.94]
["6. Two Bedroom Basement",null,null,null,875,800]
[]
[]
[]
[]
["525-527 Fulton St. "]
["2 Units"]
["1. One Bedroom ( Upper )",null,null,null,525,550,null,"Water",1123]
["2. Commercial Space ( Former Restaurant ) ",null,null,null,0,2000,null,"WPS",4937]
[{"$nulls":7},"Property Taxes",2503.89]
[{"$nulls":7},"Insurance",2576.9299999999998]
["Monthly",null,null,null,{"$f":"SUM(E1:E17)","v":4775},{"$f":"SUM(F1:F17)","v":6925},null,null,{"$f":"SUM(I1:I17)/12","v":1655.3516666666667}]
["Yearly",null,null,null,{"$f":"E18*12","v":57300},{"$f":"F18*12","v":83100},null,null,{"$f":"SUM(I3:I17)","v":19864.22}]
[]
[]
[null," Current Cap rate",2024,null," Potential Cap rate",2025]
[null,7.1300000000000002E-2,null,null,0.12039999999999999]
[null,"Gross Income",57300,null,"Gross Income",83100]
[null,"Annual operating expenses",-19864,null,"Annual operating expenses",-22000]
[null,"Net operating income (NOI)",{"$f":"SUM(C24:C25)","v":37436},null,"Net operating income (NOI)",{"$f":"SUM(F24:F25)","v":61100}]
[null,"Purchase price / value",525000,null,"Purchase price / value",525000]