{"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":20,"n_cols":16,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[{"$nulls":5},"Monthly","Monthly"]
[{"$nulls":5},2026,2026,2026,2026]
[null,"Unit",null,null,2026,"Condo","RE","Monthly","Monthly","Annual","Annual ","Net Operating","Cap","NY or NJ",null,"Asking Price"]
[null,"#","Type","Sq Ft","Rent","Fees","Taxes","Expenses","Cash Flow","Expenses","Revenues","Income","Rate","View","Balcony"]
[1,1516,"STUDIO",561,945.6,439.64,130.44,{"$f":"F5+G5","v":570.07999999999993},{"$f":"E5-H5","v":375.5200000000001},{"$f":"H5*12","v":6840.9599999999991},{"$f":"E5*12","v":11347.2},{"$f":"K5-J5","v":4506.2400000000016},{"$f":"L5/P5","v":3.4663384615384631E-2},"NJ",null,130000]
[2,1116,"STUDIO",561,1056.51,439.64,137.52000000000001,577.16,{"$f":"F6+G6","v":577.16},{"$f":"H6*12","v":6925.92},{"$f":"E6*12","v":12678.119999999999},{"$f":"K6-J6","v":5752.1999999999989},4.42476923076923E-2,"NJ",null,130000]
[3,606,"STUDIO",542,1131.68,425.31,139.52000000000001,564.83000000000004,564.83000000000004,6777.9600000000009,{"$f":"E7*12","v":13580.16},6802.1999999999989,5.2324615384615379E-2,"NY",null,130000]
[4,716,"STUDIO",561,1155.19,439.64,124.12,563.76,563.76,6765.12,{"$f":"E8*12","v":13862.28},7097.1600000000008,5.4593538461538464E-2,"NJ",null,130000]
[{"$nulls":7},0,0,0]
[5,1414,"1-1 BR",821,1140.76,643.79999999999995,180.03,823.82999999999993,823.82999999999993,9885.9599999999991,{"$f":"E10*12","v":13689.119999999999},3803.16,{"$f":"L10/P10","v":1.6902933333333332E-2},"NJ",null,225000]
[6,809,"1-1 BR",885,1266.29,693.96,212.67,906.63,906.63,10879.56,15195.48,4315.92,1.9181866666666669E-2,"NY","Y",225000]
[7,807,"1-1 BR",769,1290.43,602.84,186.34,789.18000000000006,789.18000000000006,9470.16,15485.16,6015,2.6733333333333335E-2,"NY",null,225000]
[8,1714,"1-1 BR",821,1465.22,643.79999999999995,183.72,827.52,827.52,9930.24,17582.64,7652.4,3.4010666666666668E-2,"NJ",null,225000]
[9,1611,"1-1 BR",877,1551.35,687.82,210.21,898.03000000000009,898.03000000000009,10776.36,18616.199999999997,7839.8399999999965,3.4843733333333321E-2,"NJ","Y",225000]
[10,602,"1-1 BR",866,1762.51,679.43,208.67,888.09999999999991,888.09999999999991,10657.199999999999,21150.12,10492.92,4.6635200000000002E-2,"NY","Y",225000]
[11,1614,"1-1 BR",821,2045.87,643.59,182.34,825.93000000000006,825.93000000000006,9911.16,24550.44,14639.279999999999,6.5063466666666667E-2,"NJ",null,225000]
[{"$nulls":7},0,0,0]
[12,310,"2-1 BR",1088,2416.62,853.68,219.14,1072.82,1072.82,12873.84,{"$f":"E18*12","v":28999.439999999999},16125.599999999999,{"$f":"L18/P18","v":5.7591428571428564E-2},"NY","Y",280000]
[{"$nulls":7},0]
[{"$nulls":5},"(",null,null,"Total",null,null,{"$f":"SUM(L5:L19)","v":95041.919999999984},{"$f":"L20/P20","v":4.0017650526315784E-2},null,null,{"$f":"SUM(P5:P19)","v":2375000}]