{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["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":"Rent Roll","index":0,"n_rows":20,"n_cols":10,"rows_kept":20,"cut":false,"hidden":false,"merged":[[19,2,19,3],[10,6,10,8],[11,6,11,8],[12,6,12,8],[13,6,13,8],[12,2,12,3],[13,2,13,3],[14,2,14,3],[16,2,16,3],[17,2,17,3],[0,0,0,9],[10,2,10,3],[8,2,8,3],[11,2,11,3],[18,2,18,3]]}
["2308 Britton Ave • 5-Unit Multifamily • Rent Roll "]
["Unit","Tenant(s)","Lease End","Lease Type","Rent","Other Recurring\n ($/mo)","Total Monthly\n Due ($/mo)","Security\n Deposit ($)","Utilities Included?","Lease Renewal"]
["1","Angelic T.\nTyler M.","2026-08-31","Mid-Term ",1125,{"$f":"49.99+12","v":61.99},1186.99,1125,"Yes ","Auto: month-to-month renewal.\n(+20% after term unless notice). \nSource: Evernest lease."]
["2","Nigel D.","N/A","Month \nto\nMonth",1150,0,1150,1150,"Yes ","Auto: month-to-month renewal."]
["3","Jesus M.","2026-03-31","Long-Term",1045,{"$f":"49.99+11","v":60.99},1045,1045,"Yes ","Auto: month-to-month renewal.\n(+20% after term unless notice). \nSource: Evernest lease."]
["4","Avery T.","N/A","Month \nto\nMonth",1150,0,1150,1150,"Yes ","Auto: month-to-month renewal."]
["5","Angela K.\nRichard K.","2026-03-31","Long-Term",1525,{"$f":"39.99+11","v":50.99},1575.99,1525,"Yes ","Auto: month-to-month renewal.\n(+20% after term unless notice). \nSource: Evernest lease."]
[]
[null,null,"Monthly Rent: ","Rent: ",{"$f":"SUM(E3:E7)","v":5995}]
[]
[null,null,"Monthly Expenses: ",null,null,null,"Asking Price: ",null,null,574990]
[null,null,"Insurance: ","Taxes: ",760.21,null,"Projected Net Revenue: ",null,null,{"$f":"E20","v":49054.59}]
[null,null,"Taxes: ","Utilities: ",{"$f":"4678.89/12","v":389.90750000000003},null,"Projected Cap Rate: ",null,null,{"$f":"J12/J11","v":8.5313814153289619E-2}]
[null,null,"Utilities: ","Insurance: ",{"$f":"8327/11","v":757}]
[null,null,"Management Fees:",null,0]
[]
[null,null,"Annual Gross Income: ",null,{"$f":"E9*12","v":71940}]
[null,null,"Annual Expenses: ",null,{"$f":"SUM(E12:E15)*(12)","v":22885.41}]
[]
[null,null,"Annual Net Revenue: ",null,{"$f":"E17-E18","v":49054.59}]