Conservative
20% down · 10y term · 11.5%
Equity required$24,000
Loan amount$96,000
Monthly payment$1,350
Annual debt service$16,197
Loan should service
Free tool
Deal calculator
Pre-filled from listing: NW Houston Smoke Shop + Gaming Machines
Free tool
Pre-filled from listing: NW Houston Smoke Shop + Gaming Machines
Valuation metrics
Graded against Retail benchmarks (No direct Chad analog; B2C/retail estimate; Axial Deal Spotlight 2024-2025). Green = at or below median, yellow = median to high, red = above high range.
EV / EBITDA
—
3.5x median
EV / Revenue
0.40x
0.4x median
EV / SDE
0.86x
3.0x median
EBITDA Margin
—
14% healthy
DSCR (base)
7.95x
1.25x lender min
Annual Debt Svc
$17,488
base scenario
Yr1 Owner Cash
$121,512
SDE minus debt svc
Cash-on-Cash
1012.6%
15% = pos
Business quality
Three scenarios
20% down · 10y term · 11.5%
Loan should service
Realistic case
10% down · 10y term · 10.5%
Loan should service
10% down · 25y term · 10%
Loan should service
Deal structure
Equity return projections
MOIC
53.48x
Actual IRR
121.6%
Above targetRequired exit multiple to hit 20% IRR
0.6x
What this tells you
DSCR is annual cash flow divided by annual debt service. Lenders want to see at least 1.25x to underwrite the loan comfortably. Below 1.0x means cash flow does not cover the payment.
Rates approximate prime-based variable bank debt as of June 2026. Calculator state is encoded in the URL so any scenario can be shared or bookmarked.
AI underwriting
Streams a 7-section writeup: Verdict, Valuation Assessment, Financing analysis with stress tests, Owner Economics, Key Risks, Negotiation Leverage, and Due Diligence Priorities. Uses available inputs only; missing data is noted, not invented.