{"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":27,"n_cols":5,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Tenant","Square Footage","Monthly Rent","Expiration Date","Option"]
["Party Fiesta & Event Hall",6000,7000,"2026-12-31","1 year at $7,500/month"]
["Bui's Auto Repair",2000,3750,"2026-09-30","5 Years at $4,000/month"]
["Cuban Barbershop",1050,1600,"Monthly"]
["African Hair Braid",1500,1200,"Monthly"]
["Former Church (vacant)",2600]
[]
["Total ",{"$f":"SUM(B2:B6)","v":13150},{"$f":"SUM(C2:C6)","v":13550}]
[]
["Annual Rent",null,162600]
[]
["Expenses"]
["Taxes",null,24192]
["Insurance",null,8500]
["Trash",null,15360]
["Water",null,1920]
["Landscaping",null,1200]
["Electric",null,2112]
[]
["Total Expenses",null,{"$f":"SUM(C13:C18)","v":53284}]
[]
["Net Operating Income",null,{"$f":"SUM(C10-C20)","v":109316}]
[]
["Average Market Rent Per Foot (net)",null,"$19-$20/ft"]
["Projected Annual Rent After Improvements",null,260000]
["Trailing 12 Month Rent",null,192800]
["Trailing 12 Month Net Rent",null,139516]