{"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":6,"n_cols":8,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["Year","Gross Rent ($)","Vacancy Loss ($)","Effective Gross Income ($)","Annual Expenses ($)","Net Operating Income ($)","Cap Rate (%)","Cash-on-Cash ROI (%)"]
[2025,69600,3480,66120,14400,51720,3.72,17.24]
[2026,71688,3584,68104,14400,53704,3.86,17.9]
[2027,73839,3692,70147,14400,55747,4,18.58]
[2028,76054,3803,72251,14400,57851,4.16,19.28]
[2029,78335,3917,74419,14400,60019,4.31,20.01]