{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":53,"n_cols":6,"rows_kept":53,"flags":["formulas_cached_only"]}
[null,"A","B","C","C","C"]
[1,"PROPERTY ADDRESS:",null,"Asking Price:","Asking Price:","Asking Price:"]
[2,"Sale Price:","Price:",0,0,0]
[3,null,"Down Payment:",0,0,0]
[4,null,"Closing Costs:",0,0,0]
[5,null,"Estimated Repair Costs:",0,0,0]
[6,null,"Total To Close:",0,0,0]
[7,"Financing:         Terms"," "," "," "," "]
[8," ","1st Lien:",0,0,0]
[9," ","2nd Lien:",0,0,0]
[10,null,"Total All Financing",0,0,0]
[]
[12,"Income:"]
[13,"1 Bedrooms            @ $                    ","Gross Rental Income:",0,0,0]
[14,"2 Bedrooms            @ $                    ","Less Vacancy Actual:",0,0,0]
[15,"3 Bedrooms            @ $                   ","Other Income:",0,0,0]
[16,"Explain Other Income:","Total Annual Income",0,0,0]
[17]
[18,"Expenses:","Maintenance:",0,0,0]
[19,"Preceeding 12 Months","Staff:",0,0,0]
[20," ","Supplies:",0,0,0]
[21,null,"Cleaning:",0,0,0]
[22,null,"Pest Control:",0,0,0]
[23,null,"Landscaping:",0,0,0]
[24,null,"Management Staff:",0,0,0]
[25,null,"Office Supplies:",0,0,0]
[26,null,"Advertising:",0,0,0]
[27,null,"Utilities:",0,0,0]
[28,null,"Electric:",0,0,0]
[29,null,"Gas:",0,0,0]
[30,null,"Water:",0,0,0]
[31,null,"Garbage:",0,0,0]
[32,null,"Phone:",0,0,0]
[33,null,"Insurance:",0,0,0]
[34," ","Taxes:",0,0,0]
[35,null,"Legal:",0,0,0]
[36,null,"Accounting:",0,0,0]
[37,null,"HOA Dues:",0,0,0]
[38,null,"Miscellaneous:",0,0,0]
[39,null,"Total Expenses",0,0,0]
[40,"Net Operating Income:","(C16 - C39)",0,0,0]
[41]
[42,"Cap Rate:","(C40 divided by C2)",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[43]
[44,"Annual Debt Service: ","1st Mortgage",0,0,0]
[45,null,"2nd Mortgage",0,0,0]
[46,null,"Total Debt Service",0,0,0]
[47]
[48,"Net Cash Flow:","(C40 - C46)",0,0,0]
[49]
[50,"Cash On Cash Return:","(C48 divided by C6)",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null," "," "," "," "," "]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}