2026 Underwriting Readout
DSCR: 1.52x PASS
Conservative
$1,820,000
2.80x SDE
Base Market EV
$2,122,500
3.35x SDE
Strategic Prem
$2,480,000
4.00x SDE
SBA 7(a) 90% Loan Amount (9.50% Rate, 10-Yr):
$1,910,250
Buyer 10% Equity Injection Required:
$212,250
Annual Debt Service vs. Net Buyer Cash Flow:
+$153,360/yr Net
Est. Broker Commission Saved via Onward Direct:
$201,638 Saved
| Brokerage / Direct Buyer | Model & Upfront Fee | Fee on $1M Deal | Fee on $3M Deal | Fee on $5M Deal | Exclusivity & Avg DOM | Best For / Action |
|---|
| Date / ID | Store Profile & Notes | Category | TTM Rev / Profit | YoY Growth | Sold Multiple & Price | Deal Structure & Source |
|---|