{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["42 Jackson Setup Sheet"],"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":"42 Jackson Setup Sheet","index":0,"n_rows":37,"n_cols":3,"rows_kept":37,"cut":false,"hidden":false,"merged":[[33,0,33,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[0,0,0,2],[1,0,1,2],[3,0,3,1],[14,0,14,2],[23,0,23,1]]}
["42 Jackson Street"]
["Offering Memorandum | Financial Overview"]
[]
["Executive Summary"]
["Metric","Value"]
["Property Type","Mixed-Use"]
["Asking Price",3385000]
["Total Monthly Income",20600]
["Gross Annual Income",237120]
["Total Expenses",36896.36]
["Net Operating Income (NOI)",203824]
["Cap Rate at Asking Price",{"$f":"B11/B7","v":6.0213884785819793E-2}]
[]
[]
["Income Breakdown"]
["Category","Detail","Monthly"]
["Residential","Unit 2L",3100]
["Residential","Unit 2R",3000]
["Residential","Unit 3L",2950]
["Residential","Unit 3R",2950]
["Commercial","Commercial Rent",8060]
["Total Monthly Income",null,{"$f":"SUM(C17:C21)","v":20060}]
[]
["Expense Breakdown (Annual)"]
["Expense Type","Annual"]
["Real Estate Tax",15334]
["Insurance",8844]
["Water & Sewer",1131.3599999999999]
["Electric",989]
["Repairs & Maintenance",3600]
["Management / Payroll",7011]
["Total Expenses",{"$f":"SUM(B26:B31)","v":36909.360000000001}]
[]
["Notes"]
["All four residential units are free market and currently reported at approximately 10% below market."]
["Building was entirely gut renovated in 2019."]
["Approximate total building size: 4,000 square feet."]