{"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":15,"n_cols":7,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Actual",null,"Address","Bed","Bath"]
[null,"Gross Rents",{"$f":"(13025*12)+(2000*12)","v":180300},null,"702 Streck ",2,2]
[{"$nulls":4},"815 Broad",2,1]
[null,"Taxes",{"$f":"3239+2105+2105+3878","v":11327},null,"817 Broad",2,1]
[null,"Insurance",15000,null,"819-825 Broad",3,1.5]
[null,"MGMT",{"$f":"C3*0.085","v":15325.500000000002}]
[null,"Maintenance",{"$f":"C3*0.05","v":9015}]
[null,"Mowing",3000]
[null,"Trash",3550]
[null,"Total Expenses",{"$f":"SUM(C5:C10)","v":57217.5}]
[]
[null,"NOI",{"$f":"C3-C11","v":123082.5}]
[null,"Sale Price",1650000]
[null,"CAP Rate",{"$f":"C13/C14","v":7.4595454545454548E-2}]