{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Deal Summary","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":"Deal Summary","index":0,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Metric","Value"]
["Purchase Price",2300000]
["Gross Income",252336]
["Expenses",58359.79]
["NOI",193976.2]
["Cap Rate","8.43%"]
["Down Payment (25%)",575000]
["Loan Amount",1725000]
["Interest Rate","6%"]
["Annual Debt Service",124000]
["Cash Flow",69976]
["Cash on Cash ROI","12.15%"]

{"sheet":"Rent Roll","index":1,"n_rows":31,"n_cols":5,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Unit","Type","Monthly Rent","Annual Rent","Lease Type"]
["Unit 1","1BR/1BA",725,8700,"MTM"]
["Unit 2","1BR/1BA",725,8700,"MTM"]
["Unit 3","1BR/1BA",725,8700,"MTM"]
["Unit 4","1BR/1BA",725,8700,"MTM"]
["Unit 5","1BR/1BA",725,8700,"MTM"]
["Unit 6","1BR/1BA",725,8700,"MTM"]
["Unit 7","1BR/1BA",725,8700,"MTM"]
["Unit 8","1BR/1BA",725,8700,"MTM"]
["Unit 9","1BR/1BA",725,8700,"MTM"]
["Unit 10","1BR/1BA",725,8700,"MTM"]
["Unit 11","1BR/1BA",725,8700,"MTM"]
["Unit 12","1BR/1BA",725,8700,"MTM"]
["Unit 13","1BR/1BA",725,8700,"MTM"]
["Unit 14","1BR/1BA",725,8700,"MTM"]
["Unit 15","1BR/1BA",725,8700,"MTM"]
["Unit 16","1BR/1BA",725,8700,"MTM"]
["Unit 17","1BR/1BA",725,8700,"MTM"]
["Unit 18","1BR/1BA",725,8700,"MTM"]
["Unit 19","1BR/1BA",725,8700,"MTM"]
["Unit 20","1BR/1BA",725,8700,"MTM"]
["Unit 21","1BR/1BA",725,8700,"MTM"]
["Unit 22","1BR/1BA",725,8700,"MTM"]
["Unit 23","1BR/1BA",725,8700,"MTM"]
["Unit 24","1BR/1BA",725,8700,"MTM"]
["Unit 25","1BR/1BA",725,8700,"MTM"]
["Unit 26","1BR/1BA",725,8700,"MTM"]
["Unit 27","1BR/1BA",725,8700,"MTM"]
["Unit 28","1BR/1BA",725,8700,"MTM"]
["Unit 29","1BR/1BA",725,8700,"MTM"]
["Unit 30","1BR/1BA",725,8700,"MTM"]