๐ 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.
Owner Salary Add-Back
Existing owner's comp to add back
$
Net Operating Income (NOI / SDE) (auto-calculated)
$210,000Auto
SDE Calculation
Revenue
โ 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.
0x0.5x1.0x1.25x SBA min1.5x2.0x+
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