๐Ÿš€ PARTNER ALERT: Planning an exit or looking to acquire? We used Empire Flippers Marketplace to map this calculation matrix. Get a vetted business evaluation on day one.
Deal Alert AI โ€” SBA Acquisition Pack
1 Loan Terms
Business Purchase Price
$
Down Payment % SBA minimum: 10%
%
Loan Amount (auto-calculated)
$450,000 Auto

Interest Rate Current SBA prime+2.75%
%
Loan Term Standard SBA: 10 years
yrs
Monthly Payment (auto-calculated)
$6,213 Auto
Annual Debt Service (auto-calculated)
$74,556 Auto
2 Business Cash Flow (Trailing 12 Months)
Annual Revenue
$
Annual Operating Expenses Excl. owner salary & depreciation
$
Owner Salary Add-Back Existing owner's comp to add back
$

Net Operating Income (NOI / SDE) (auto-calculated)
$210,000 Auto

SDE Calculation
Revenue
โˆ’ Operating Expenses
+ Owner Salary Add-Back
= SDE / NOI
Add-back represents the seller's compensation, perks, and discretionary expenses that wouldn't continue under new ownership or would be replaced by your own draw.
3 DSCR Result & Qualification Analysis
Your DSCR
2.82x
Qualifies โ€” Strong Coverage
Your NOI covers annual debt service by 2.82x โ€” well above the SBA minimum of 1.25x and most lender preferences of 1.35x. This deal has strong cash flow coverage.
0x 0.5x 1.0x 1.25x SBA min 1.5x 2.0x+
Monthly Payment
$6,213
Principal + Interest
Monthly NOI
$17,500
After expenses
Monthly Cash Left
$11,287
After debt service
NOI Needed at 1.25x
$93,195
Annual minimum
NOI Headroom
$116,805
Above SBA minimum
Total Interest Paid
$295,560
Over loan life
DSCR = NOI รท Annual Debt Service = $210,000 รท $74,556 = 2.82x
Loan Breakdown Summary
Purchase Price $500,000
Down Payment (Equity Injection) $50,000
SBA Loan Amount $450,000
Interest Rate 11.50%
Loan Term 10 years (120 months)
Monthly Payment (P+I) $6,213
Annual Debt Service $74,556
Total Amount Paid Over Loan Life $745,560
Total Interest Cost $295,560
DSCR (NOI รท Annual Debt Service) 2.82x
Disclaimer: This calculator is for informational and pre-qualification estimation purposes only. Actual lender underwriting may differ based on credit score, industry, business age, collateral, and lender-specific policies. SBA Standard Operating Procedures (SOP 50 10 7) govern actual loan eligibility. Consult a qualified SBA lender or SBDC counselor before making acquisition decisions. Interest rate shown reflects approximate SBA 7(a) prime-based variable rate โ€” actual rate will be set at time of loan approval.

Deal Alert AI โ€” SBA Acquisition Pack  ยท  dealalertai.com