NEWThe April issue is live, laundromats, self-storage, and pet services business models.Read this issue
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 →