Buyer Affordability
What does this deal actually pay you?
A directional model, not a valuation. Bring your real numbers to a strategy call.

Estimated Outcome
Monthly loan payment$11,159
Annual debt service$133,905
Adjusted EBITDA$456,000
Debt service coverage3.41x
Owner cash flow after debt
$322,095
Before owner taxes, reinvestment and working capital. Lenders typically want debt service coverage above 1.25x.