{
  "startingCapital": 52000,
  "takeHome": 5400,
  "weeklyCost": 100,
  "downPct": 3,
  "rate": 6.875,
  "taxPct": 1.18,
  "insPct": 0.6,
  "pmiRate": 0.5,
  "buyClosingCostPct": 3,
  "utilities": 500,
  "hoa": 0,
  "maintVacancyPct": 12,
  "emergencyMonths": 3,
  "sellingCostPct": 6,
  "inflationRate": 3,
  "investRet": 10,
  "hackYears": 2,
  "years": 10,
  "tenantPaysUtils": true,
  "pA": 299000,
  "rA": 1000,
  "fullRentA": 2150,
  "phase2BasementRentA": 0,
  "repA": 25000,
  "appA": 3,
  "rgA": 2,
  "units": 2,
  "marginalTaxRatePct": 22,
  "landValuePct": 20,
  "propTaxGrowthPct": 2,
  "phase2Mode": "rent",
  "phase2Utils": 250,
  "phase2Rent": 1700,
  "phase2RentGrowth": 3,
  "phase2RenterIns": 25,
  "phase2Price": 800000,
  "phase2DownPct": 10,
  "phase2MortRate": 6.875,
  "phase2PmiRate": 0.55,
  "phase2App": 3,
  "phase2TaxPct": 1.18,
  "phase2InsPct": 0.6,
  "phase2Hoa": 0,
  "monthlyRent": 1000,
  "rentInflation": 3,
  "renterIns": 25,
  "renterUtils": 250
}