SMB Tools / Acquisition Analyzer
Does this deal actually work?
Put the price, the financing, and what the business earns in one place, and see the three things that decide it: the cash to close, whether the earnings cover the loan, and what you make on the money you put in.
The purchase
Purchase price
$
Down payment
%
Closing costs
$
Working capital
$
The financing
Interest rate
%
Term
years
What it earns
Annual SDE
$
Debt-service coverage2.02x
Cash-on-cash return
84.0%
At 2.02x coverage the cash flow comfortably carries the loan, with $75,615 a year left over.
- Cash to close
- $90,000
- Debt service / yr
- $74,385
- DSCR
- 2.02x
Annual SDE$150,000
Annual debt service-$74,385
Cash flow after debt$75,615
A planning estimate, not financing advice. Verify the seller’s SDE in diligence and model the real offer with your lender. Size the loan in the SBA calculator →