{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Schedule D"],"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":"Schedule D","index":0,"n_rows":26,"n_cols":18,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Address","Property Type","Lease Start","Lease End","Gross Monthly Rent","Annual Rent","Annual Insurance","Property Tax","NOI","Link to Listing Pics",{"$nulls":5},"More pics","CAPEX"]
["2 Clark St","Single Family","2022-04-14","2024-04-13",1245,{"$f":"E2*12","v":14940},616,0,{"$f":"(F2*0.775)-G2-H2","v":10962.5},"https://www.zillow.com/homedetails/2-Clark-St-Greenville-SC-29607/2065609756_zpid/",{"$nulls":6},"FULL REHAB"]
["3 Colorado St. Unit A","Single Family","2022-01-14","2024-01-31",1250,15000,531,1591.82,9502.18,"https://www.zillow.com/homedetails/3-Colorado-St-UNIT-A-Greenville-SC-29607/2077975990_zpid/",{"$nulls":6},"FULL REHAB"]
["4 Clark St","Single Family","2022-06-01","2023-05-31",1200,14400,616,0,10544,"https://www.zillow.com/homedetails/4-Clark-St-Greenville-SC-29607/2065441688_zpid/",{"$nulls":6},"FULL REHAB"]
["5 Colorado St","Single Family","2022-09-14","2023-09-13",1420,17040,568,1663.99,10974.01,"https://www.zillow.com/homedetails/5-Colorado-St-Greenville-SC-29607/11003899_zpid/",{"$nulls":6},"FULL REHAB"]
["5 Hilton St","Single Family","2022-08-22","2023-08-22",1095,13140,684,3935.93,5563.57,"https://www.zillow.com/homedetails/5-Hilton-St-Greenville-SC-29607/2113716079_zpid/",{"$nulls":6},"FULL REHAB"]
["6 Welch St","Single Family","2022-07-12","2023-07-11",1050,12600,609,3446.38,5709.62,"https://www.zillow.com/homedetails/6-Welch-St-Greenville-SC-29605/10992706_zpid/",{"$nulls":6},"FULL REHAB"]
["7 Colorado St","Single Family","2023-04-03","2024-04-02",1195,14340,599,1419.97,9094.5300000000007,"https://www.zillow.com/homedetails/7-Colorado-St-Greenville-SC-29607/11003898_zpid/",{"$nulls":6},"FULL REHAB"]
["7 Hilton St","Single Family","2021-05-01","2024-04-30",1200,14400,609,0,10551,"https://www.zillow.com/homedetails/7-Hilton-St-Greenville-SC-29607/2097876869_zpid/",{"$nulls":6},"None"]
["10 Clark St","Single Family","2023-06-15","2023-06-14",1195,14340,482,1894.27,8737.23,"https://www.zillow.com/homedetails/10-Clark-St-Greenville-SC-29607/11003863_zpid/",{"$nulls":6},"FULL REHAB"]
["25 Sumlar Dr Unit A","Multi Unit","2023-04-20","2024-04-19",1145,13740,{"$f":"590/2","v":295},3100.46,7253.04,"https://www.zillow.com/homedetails/25-Sumlar-Dr-UNIT-A-Greenville-SC-29607/2078874448_zpid/",{"$nulls":6},"FULL REHAB"]
["25 Sumlar Dr Unit B","Multi Unit","2022-12-16","2023-12-15",1120,13440,295,0,10121,"https://www.zillow.com/homedetails/25-Sumlar-Dr-UNIT-B-Greenville-SC-29607/2078874447_zpid/",{"$nulls":6},"FULL REHAB"]
["36 Blake St","Single Family","2023-04-01","2024-03-31",1295,15540,597,4030.82,7415.68,"https://www.zillow.com/homedetails/36-Blake-St-Greenville-SC-29605/10992462_zpid/",{"$nulls":5},"New roof being installed next week","None"]
["36 Hall St","Single Family","2022-08-31","2023-08-31",1400,16800,614,2471.48,9934.52,"https://www.realtor.com/realestateandhomes-detail/36-Hall-St_Greenville_SC_29607_M64748-64398",{"$nulls":6},"None"]
["38 Hutchins St","Single Family","2023-03-01","2024-02-29",995,11940,559,2781.41,5913.09,"https://www.zillow.com/homedetails/38-Hutchins-St-Greenville-SC-29605/10992425_zpid/",{"$nulls":6},"FULL REHAB"]
["39 Baxter St","Single Family","2022-01-11","2024-01-10",1300,15600,563,1495.59,10031.41,"https://drive.google.com/drive/folders/1sFixhwpPiHbgZe4dl-Xb3sFw4NIOZ167?usp=share_link",{"$nulls":5},"Updated interior pics","FULL REHAB"]
["40 Hutchins St","Single Family","2021-10-01","2024-05-31",995,11940,556,2762.92,5934.58,"https://www.zillow.com/homedetails/40-Hutchins-St-Greenville-SC-29605/10992424_zpid/",{"$nulls":6},"None"]
["69 Baxter St","Single Family","2023-04-01","2024-07-01",1295,15540,437,1485.28,10121.219999999999,"https://www.zillow.com/homedetails/69-Baxter-St-Greenville-SC-29607/11003902_zpid/",{"$nulls":6},"FULL REHAB","New HVAC"]
["104 Hilton St Unit A","Multi Unit","2022-11-22","2023-11-21",895,10740,629,1646.6,6047.9,"https://www.realtor.com/realestateandhomes-detail/104-Hilton-St-A_Greenville_SC_29607_M96454-47925",{"$nulls":6},"FULL REHAB"]
["104 Hilton St Unit B","Multi Unit","2023-05-01","2024-04-30",850,10200,629,0,7276,"https://www.zillow.com/homedetails/104-Hilton-St-UNIT-A-Greenville-SC-29607/2060872412_zpid/",{"$nulls":6},"FULL REHAB"]
["108 Hilton St Unit A","Multi Unit","2023-03-01","2024-02-29",1020,12240,629,1911.25,6945.75,"https://hotpads.com/108-hilton-st-greenville-sc-29607-1jufrbc/a/pad",{"$nulls":5},"Updated Interior pics","Updated interior"]
["108 Hilton St Unit B","Multi Unit","2021-05-01","2024-04-30",895,10740,629,0,7694.5,"https://www.zillow.com/homedetails/108-Hilton-St-Greenville-SC-29607/89804227_zpid/",{"$nulls":6},"None"]
["119 Clark St","Single Family","2023-03-03","2024-03-03",1195,14340,608,1189.69,9315.81,"https://www.zillow.com/homedetails/119-Clark-St-Greenville-SC-29607/11003858_zpid/",{"$nulls":6},"FULL REHAB"]
["120 Webster Rd","Single Family","2023-01-31","2024-01-31",1475,17700,550,2179.54,10987.96,"https://www.zillow.com/homedetails/120-Webster-Rd-Greenville-SC-29607/11003276_zpid/",{"$nulls":6},"FULL REHAB"]
["827 South Florida Avenue","Single Family","2021-10-01","2024-04-30",1050,12600,484,2307.38,6973.62,"https://www.zillow.com/homedetails/827-S-Florida-Ave-Greenville-SC-29611/11011293_zpid/",{"$nulls":5},"Updated Exterior pics","Painted exterior"]
["TOTAL:",null,null,null,{"$f":"SUM(E2:E25)","v":27775},333300,13388,41314.78,{"$f":"F26-G26-H26","v":278597.21999999997}]