{"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":50,"n_cols":4,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["FIVE-YEAR OPERATING PRO FORMA"]
[]
["3505 Skyline Blvd | Cape Coral, Florida"]
["6-Unit Multifamily | New Construction (2026)"]
[]
["Operating Assumptions"]
[]
["Units: 6"]
[]
["Average Monthly Rent (Year 1): $2,200 / unit"]
[]
["Annual Rent Growth: 2.0%"]
[]
["Property Taxes: $20,000 / year"]
[]
["Insurance: $10,000 / year"]
[]
["Maintenance: $5,000 / year"]
[]
["Total Operating Expenses: $35,000 / year"]
[]
[]
[]
["Gross Rental Income"]
[]
["Year","Avg. Monthly Rent / Unit","Annual Gross Rent"]
["Year 1",2200,158400]
["Year 2",2244,161568]
["Year 3",2289,164799]
["Year 4",2335,168095]
["Year 5",2381,171457]
[]
[]
["Operating Expenses (Stabilized)"]
[]
["Expense Category","Annual Amount"]
["Property Taxes",20000]
["Insurance",10000]
["Maintenance",5000]
["Total Operating Expenses",35000]
[]
[]
["Net Operating Income"]
[]
["Year","Gross Income","Expenses","NOI"]
["Year 1",158400,35000,123400]
["Year 2",161568,35000,126568]
["Year 3",164799,35000,129799]
["Year 4",168095,35000,133095]
["Year 5",171457,35000,136457]