{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"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":"Sheet1","index":0,"n_rows":24,"n_cols":19,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[{"$nulls":5},"Monthly","Monthly",{"$f":"+G1","v":"Monthly"},"Monthly","Monthly"]
[{"$nulls":5},2024,2024,2024,{"$f":"+H2","v":2024},2024]
[null,"Unit",null,null,2024,"Condo","RE","Ins","Mgmt Fee","Maint on Unit","Cash Flow","Total","Annual ","Annual","Net Operating","Cap","NY or NJ",null,"Asking Price"]
[null,"#","Type","Sq Ft","Rent","Fees","Taxes","Costs",0.06,null,null,"Expenses","Revenues","Expenses","Income","Rate","View","Balcony"]
[1,1516,"STUDIO",561,892.19,375.40503000000001,156.24666666666701,56.923076923076927,53.531399999999998,25.641025641025639,{"$f":"E5-L5","v":224.44280076923053},{"$f":"SUM(F5:J5)","v":667.74719923076952},{"$f":"E5*12","v":10706.28},{"$f":"L5*12","v":8012.9663907692338},{"$f":"M5-N5","v":2693.3136092307668},{"$f":"O5/S5","v":2.0717796994082823E-2},"NJ",null,130000]
[2,1116,"STUDIO",561,1015.48,375.40503000000001,156.24666666666701,56.923076923076927,60.928799999999995,25.641025641025639,340.33540076923043,675.14459923076959,12185.76,8101.7351907692355,4084.0248092307647,3.1415575455621264E-2,"NJ",null,130000]
[3,606,"STUDIO",542,1067.76,363.16917000000001,150.31333333333299,56.923076923076927,64.065600000000003,25.641025641025639,407.64779410256449,660.1122058974355,12813.119999999999,7921.3464707692256,4891.7735292307734,3.7629027147929026E-2,"NY",null,130000]
[4,716,"STUDIO",561,1089.92,375.40503000000001,156.24666666666701,56.923076923076927,65.395200000000003,25.641025641025639,410.30900076923047,679.61099923076961,13079.04,8155.3319907692348,4923.708009230766,3.7874676994082819E-2,"NJ",null,130000]
[5,1216,"STUDIO",552,1185.68,362.64267000000001,150.31333333333299,56.923076923076927,71.140799999999999,25.641025641025639,519.01909410256451,666.66090589743555,14228.16,7999.9308707692271,6228.2291292307727,4.7909454840236711E-2,"NJ",null,130000]
[6,406,"STUDIO",538,1283.5,360.02069999999998,150.31333333333299,56.923076923076927,77.009999999999991,25.641025641025639,613.5918641025645,669.9081358974355,15402,8038.8976307692265,7363.1023692307735,5.6639248994082875E-2,"NY",null,130000]
[7,405,"STUDIO",535,1291.28,358.27271999999999,148.993333333333,56.923076923076927,77.476799999999997,25.641025641025639,623.97304410256436,667.30695589743561,15495.36,8007.6834707692269,7487.6765292307737,5.7597511763313645E-2,"NY",null,130000]
[8,1716,"STUDIO",561,1652.03,375.40503000000001,156.24666666666701,56.923076923076927,99.121799999999993,25.641025641025639,938.6924007692304,713.33759923076957,19824.36,8560.0511907692344,11264.308809230766,8.6648529301775121E-2,"NJ",null,130000]
[]
[9,1414,"1-1 BR",821,1076.32,549.73970999999995,229.42333333333301,56.923076923076927,64.5792,25.641025641025639,{"$f":"E14-L14","v":150.01365410256437},{"$f":"SUM(F14:J14)","v":926.30634589743556},{"$f":"E14*12","v":12915.84},{"$f":"L14*12","v":11115.676150769226},{"$f":"M14-N14","v":1800.1638492307738},{"$f":"O14/S14","v":8.0007282188034393E-3},"NJ",null,225000]
[10,809,"1-1 BR",885,1194.76,592.57574999999997,247.22333333333299,56.923076923076927,71.685599999999994,25.641025641025639,200.71121410256444,994.04878589743555,14337.119999999999,11928.585430769226,2408.5345692307728,1.0704598085470101E-2,"NY","Y",225000]
[11,807,"1-1 BR",769,1217.53,514.76958000000002,214.26,56.923076923076927,73.0518,25.641025641025639,332.88451743589746,884.64548256410251,14610.36,10615.74579076923,3994.6142092307709,1.7753840929914538E-2,"NY",null,225000]
[12,1714,"1-1 BR",821,1382.46,549.73970999999995,229.42333333333301,56.923076923076927,82.947599999999994,25.641025641025639,437.78525410256452,944.67474589743551,16589.52,11336.096950769226,5253.4230492307743,2.3348546885470108E-2,"NJ",null,225000]
[13,1611,"1-1 BR",877,1463.73,587.33181000000002,244.58666666666701,56.923076923076927,87.823799999999991,25.641025641025639,461.42362076923041,1002.3063792307696,17564.760000000002,12027.676550769236,5537.0834492307658,2.460925977435896E-2,"NJ","Y",225000]
[14,602,"1-1 BR",866,1694.07,580.16088000000002,241.95,56.923076923076927,101.6442,25.641025641025639,687.75081743589749,1006.3191825641024,20328.84,12075.830190769229,8253.0098092307708,3.6680043596581204E-2,"NY","Y",225000]
[15,1117,"1-1 BR",803,1759.32,537.67232999999999,224.15,56.923076923076927,105.55919999999999,25.641025641025639,809.3743674358974,949.94563256410254,21111.84,11399.34759076923,9712.4924092307701,4.3166632929914531E-2,"NJ",null,225000]
[16,1614,"1-1 BR",821,1930.3,549.5607,229.42333333333301,56.923076923076927,115.818,25.641025641025639,952.93386410256448,977.36613589743547,23163.599999999999,11728.393630769226,11435.206369230773,5.0823139418803433E-2,"NJ",null,225000]
[]
[17,310,"2-1 BR",1088,2280.1,728.96031000000005,303.92,56.923076923076927,136.80599999999998,25.641025641025639,{"$f":"E23-L23","v":1027.8495874358973},{"$f":"SUM(F23:J23)","v":1252.2504125641026},{"$f":"E23*12","v":27361.199999999997},{"$f":"L23*12","v":15027.004950769231},{"$f":"M23-N23","v":12334.195049230766},{"$f":"O23/S23","v":4.4050696604395596E-2},"NY","Y",280000]
[{"$nulls":10},"Total",null,{"$f":"SUM(M5:M23)","v":281717.16000000003},172052.30044307688,109664.85955692311,3.5148993447731765E-2,null,null,{"$f":"SUM(S5:S23)","v":3120000}]