{"text_format":"2","workbook":"xlsx","n_sheets":4,"sheets":["Input Sheet","Current & Market Rents","Sheet1","Rent Roll"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":9,"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":"Input Sheet","index":0,"n_rows":47,"n_cols":7,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,2,0,5],[21,5,21,6]]}
[null,null,"Input Sheet"]
[]
["This brochure is set up as a read only document - go up to File and click Save As - rename the document in order to manipulate the data"]
["      All areas in red on Set-Up Sheet contain a formula and are calculated automatically - "]
["                                  these fields do not appear on the Input Sheet"]
["Blue","All BLUE cells - Information is transferred from input sheet onto Brochures"]
["Red","All RED cells  - information is set up to automatically calculate formulas"]
[]
[]
["Summary Section",null,null,null,"Address","649 N Cummings "]
["Price",1095000,null,null,"City, State","Boyle Heights, CA"]
["Down Pmt %",0.35,null,null,"Property Type","Income Property"]
["Interest Rate",6.7500000000000004E-2,null,null,"APN:","5175-031-010"]
["Number of Units",3]
["Year Built",1905,null,null,"Current Annualized Operating Data:"]
["Approx. Lot SF",5071]
["Approx. RSF:",3245,null,null,"Vacancy Reserve @ ( input %)",null,"will calculate $"]
["# Parking Spaces",4,null,null,"Equity Build Up"]
[{"$nulls":4},"Total Return"]
[{"$nulls":4},"Proposed Financing","New 1st TD proposed at 3.5% fixed 30 yrs amtz. Over 30"]
[]
[{"$nulls":5},"information below not on CURRENT RENT set up"]
[null,"Current Rental Income",null,null,"input $ for Rent-Range only","   Market Rental Income"]
["# Units","Type","Apx SF","Rent/Unit","Income","Rent/Unit","Income"]
[]
[1,null,null,3790,3790,4000]
[1,null,null,1141.8399999999999,1141.8399999999999,1700]
[1,null,null,1891.4,1891.4,2400]
[]
["total;",null,null,{"$f":"SUM(D26:D29)","v":6823.24}]
[{"$nulls":4},{"$f":"SUM(E26:E30)","v":6823.24},{"$f":"SUM(F26:F30)","v":8100}]
[]
["Laundry",0,null,null,"Laundry",0]
["Other Income",null,null,null,"Other Income"]
["Annualized Expenses"]
["Property Tax ",{"$f":"B11*1.125%","v":12318.75}]
["Insurance",2800]
["Utilities & rubbish",0]
["Gardening",0]
["Repairs & Maintenance",0]
["Internet",0]
["Off Site Mgt"]
[]
[]
["Rubbish"]
["Legal/Acct.",0]
["Misc. & Res.",2000]

{"sheet":"Current & Market Rents","index":1,"n_rows":44,"n_cols":9,"rows_kept":44,"cut":false,"hidden":false,"merged":[[51,0,58,4],[43,0,50,4],[0,0,4,4],[23,5,23,6],[4,6,4,8]]}
["Picture"]
[{"$nulls":7},{"$f":"'Input Sheet'!F10","v":"649 N Cummings "}]
[{"$nulls":7},{"$f":"'Input Sheet'!F11","v":"Boyle Heights, CA"}]
[{"$nulls":7},{"$f":"'Input Sheet'!F12","v":"Income Property"}]
[{"$nulls":5},"APN:","5089-021-031"]
["118 N Larchmont Blvd. Los Angeles, Ca 90004",{"$nulls":7},"DRE 01379619"]
["Summary",null,null,null,"Annualized Operating Data",null,null,"CURRENT","PROFORMA"]
["     Price:",null,null,{"$f":"'Input Sheet'!B11","v":1095000},"Scheduled Gross Income:",null,null,{"$f":"SUM(E40*12)","v":81878.880000000005},{"$f":"SUM(G40*12)","v":109200}]
["Down Pmt @",null,{"$f":"'Input Sheet'!B12","v":0.35},{"$f":"D8*C9","v":383250},"Vacancy Reserve @",null,{"$f":"'Input Sheet'!F17","v":0},{"$f":"-H8*G9","v":0},{"$f":"-SUM(I8*G9)","v":0}]
["First Loan Amount:",null,null,{"$f":"D8*(1-C9)","v":711750},"Gross Operating Income:",null,null,{"$f":"SUM(H8:H9)","v":81878.880000000005},{"$f":"SUM(I8:I9)","v":109200}]
["Interest Rate:",null,null,{"$f":"'Input Sheet'!B13","v":6.7500000000000004E-2},"Expenses:",null,null,{"$f":"-SUM(I27:I38)","v":-17118.75},{"$f":"-I39","v":-17118.75}]
["Price per unit",null,null,{"$f":"D8/3","v":365000},"Net Operating Income:",null,null,{"$f":"SUM(H10:H11)","v":64760.130000000005},{"$f":"SUM(I10:I11)","v":92081.25}]
["GRM:",null,null,{"$f":"D8/H8","v":13.373412044717758},"Estimated Loan Payments:",null,null,{"$f":"PMT(0.0325,360/12,D10)","v":-37496.212033281117},{"$f":"H13","v":-37496.212033281117}]
[{"$nulls":4},"Pre-Tax Cash Flow:",null,null,{"$f":"SUM(H12:H13)","v":27263.917966718887},{"$f":"SUM(I12:I13)","v":54585.037966718883}]
["CAP:",{"$f":"SUM(H12/D8)","v":5.9141671232876718E-2},"PROF.",{"$f":"SUM(I12/D8)","v":8.4092465753424661E-2},"Cash on Cash Return:",null,null,{"$f":"(H14)/D9","v":7.1138729202136694E-2},{"$f":"SUM(I14/D9)","v":0.14242671354655939}]
["Year Built:",null,null,{"$f":"'Input Sheet'!B15","v":1905},"Equity Build Up:",null,null,{"$f":"'Input Sheet'!F18","v":0}]
["Approx. Lot SF",null,null,{"$f":"'Input Sheet'!B16","v":5071},"Total Return:",null,null,{"$f":"'Input Sheet'!F19","v":0}]
["Approx. RSF:",null,null,{"$f":"'Input Sheet'!B17","v":3245}]
["Cost per RSF:",null,null,{"$f":"D8/D18","v":337.44221879815098},"Proposed Financing:"]
["Parking spaces ",null,null,{"$f":"'Input Sheet'!B18","v":4},{"$f":"'Input Sheet'!F20","v":"New 1st TD proposed at 3.5% fixed 30 yrs amtz. Over 30"}]
["Zoning "]
[null,"Scheduled Income"]
[]
[null,null,"CURRENT",null,null,"PROFORMA"]
[]
["# Units","Type","Apx. SF","Rent/Unit","Income","Rent/Unit","Income","  Est. Annualized Expenses"]
[{"$nulls":7},"Taxes",{"$f":"'Input Sheet'!B36","v":12318.75}]
[null,"3+2",null,3790,3790,null,3850,"Insurance",{"$f":"'Input Sheet'!B37","v":2800}]
[null,"2+1",null,1141.8399999999999,1141.8399999999999,null,3000,"Utilities "]
[null,"3+1",null,1891.4,1891.4,null,2250,"Repairs & Maint.",{"$f":"'Input Sheet'!B40","v":0}]
[{"$nulls":7},{"$f":"'Input Sheet'!A47","v":"Misc. & Res."},{"$f":"'Input Sheet'!B47","v":2000}]
[{"$nulls":7},{"$f":"'Input Sheet'!A42","v":"Off Site Mgt"},{"$f":"'Input Sheet'!B42","v":0}]
[{"$nulls":7},{"$f":"'Input Sheet'!A45","v":"Rubbish"}]
[{"$nulls":7},"Gardening",{"$f":"'Input Sheet'!B39","v":0}]
[]
[]
["Total Scheduled Monthly Rent:",null,null,null,{"$f":"SUM(E28:E36)","v":6823.24},null,{"$f":"SUM(G28:G36)","v":9100}]
[null,"Laundry: ",null,null,{"$f":"'Input Sheet'!B33","v":0},null,{"$f":"'Input Sheet'!F33","v":0}]
[null,"Other Income",null,null,{"$f":"'Input Sheet'!B34","v":0},null,{"$f":"'Input Sheet'!F34","v":0},"Total Expenses:",{"$f":"SUM(I27:I38)","v":17118.75}]
["Monthly Scheduled Gross Income:",null,null,null,{"$f":"SUM(E37:E39)","v":6823.24},null,{"$f":"SUM(G37:G38)","v":9100},"Per Net SF:",{"$f":"-I39/D18","v":-5.2754237288135597}]
["Annual Gross Income:",null,null,null,{"$f":"SUM(E40*12)","v":81878.880000000005},null,{"$f":"SUM(G40*12)","v":109200}]
[{"$nulls":7},"% of Gross:",{"$f":"SUM(I39/I8)","v":0.15676510989010989}]
[null,null,"PROPERTY DESCRIPTION:"]
["TREMENDOUS UPSIDE! This well-maintained triplex offers a rare opportunity for significant rental growth in the rapidly evolving Boyle Heights market. The property features approximately 3,245 sq ft of building area on a 5,071 sq ft corner lot, providing excellent ingress and egress for parking. The front building consists of two units—a 3-bedroom, 1-bath and a 2-bedroom, 1-bath—while the detached rear unit offers 3 bedrooms and 2 bathrooms and was fully remodeled approximately 4 years ago. This versatile unit mix is highly desirable for maximizing rental income and attracting long-term tenants.\n\nTenants share the driveway for parking and are responsible for maintaining the parking area. Tenants also pay all utilities, keeping landlord expenses minimal and limited to property taxes and insurance. With low operating costs and strong income potential, this property is an efficient, income-producing investment.\n\nLocated in a quiet residential neighborhood, the property offers a unique blend of suburban comfort with close proximity to ongoing development and appreciation throughout Boyle Heights.\n\nBONUS OPPORTUNITY: The adjacent property at 645 N Cummings is also available for sale, presenting a rare chance to acquire multiple income properties in a prime location. Additional details available upon request."]

{"sheet":"Sheet1","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Rent Roll","index":3,"n_rows":12,"n_cols":7,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Rent Roll - "]
[]
["Unit #","Tenant","Tenant Name","Recurring Chgs","Deposit Held","Lease Expires","Rent/SF"]
[]
[1,null,"Occupied",3600]
[2,null,"Occupied",3600]
[3,null,"Occupied",3800]
[4,null,"Occupied",3500]
[null,null,"Total",{"$f":"SUM(D4:D8)","v":14500},{"$f":"SUM(E4:E8)","v":0}]
[]
[]
["Average",null,{"$f":"AVERAGE(D4:D8)","v":3625}]