Filetype Excel XLSX | Posted on 17 Aug 2022 | 3 years ago
Authentication
digital resources
107x Filetype XLSX File size 0.02 MB Source: laundromatresource.com
Sheet 1: Deal Analysis
| LAUNDROMAT RESOURCE- LAUNDROMAT DEAL ANALYSIS | |||||
| Laundromat Address: | |||||
| Google Maps Link: | |||||
| Google Street View Link: | |||||
| Asking Price Calculation | Practical Price Calculation | Reach Price Calculation | Multiplier (3, 3.5, 4, 4.5, 5) | ||
| Acquisition Cost | -$135,000.00 | $127,680.00 | $100,800.00 | 4 | |
| Estimated Down Payment | -$40,500.00 | -$38,304.00 | -$30,240.00 | ||
| Total Income | $10,000.00 | $10,000.00 | $10,000.00 | ||
| Total Expenses (negative number) | -$7,200.00 | -$7,200.00 | -$7,200.00 | ||
| NOI | $2,800.00 | $2,800.00 | $2,800.00 | ||
| Estimated Loan Payment (neg) | -$1,000.00 | -1000 | -1000 | ||
| Property Tax (if applicable) | |||||
| Lease (6% cap based on cost of property if purchasing property) | $0.00 | $0.00 | $0.00 | ||
| Monthly Net Income | $1,800.00 | $1,800.00 | $1,800.00 | ||
| Cost of Business (NOI xmultiplier) (neg) | -$134,400.00 | -$134,400.00 | -$134,400.00 | ||
| Cost of Property (price - cost of business) | |||||
| Total Money Down | $40,500.00 | 35000 | 30000 | ||
| Monthly Cash Flow (business) | $1,800.00 | $1,800.00 | $1,800.00 | ||
| Cash on Cash Return (of business over total loan) | 53.33% | 61.71% | 72.00% | ||
| Monthly Cash Flow (property, if applicable) | $0.00 | $0.00 | $0.00 | ||
| Cash on Cash Return (of business plus property over total loan) | 53.33% | 61.71% | 72.00% | ||
| Copyright © 2020 LaundromatResource.com | |||||
| [NAME OF COMPANY] | ||
| [COMPANY ADDRESS] | ||
| [PERIOD OF 12 MONTHS] | ||
| INCOME | Notes | |
| Laundry Receipts | $10,000.00 | |
| Market Receipts | ||
| Vending Receipts | ||
| Vendor Receipts | ||
| Water Machine Receipts | ||
| Other Income | ||
| TOTAL INCOME | $10,000.00 | |
| EXPENSES | ||
| Water | $500.00 | |
| Gas | $500.00 | |
| Electric | $500.00 | |
| Sewage | ||
| Other Utilities | ||
| Rent | $3,500.00 | |
| Common Area Maintenance | ||
| Insurance | $500.00 | |
| Repairs & Maintenance | ||
| Salaries | $600.00 | |
| Taxes | ||
| Telephone | ||
| Internet | ||
| Web Hosting | ||
| Security/Alarm | ||
| Supplies/purchases | ||
| Property tax | ||
| Business License | ||
| Management | $500.00 | |
| Inventory (market/vending/etc.) | ||
| Other Expenses | ||
| Marketing & Advertising | $100.00 | |
| Cap Ex (5%) | $500.00 | |
| TOTAL EXPENSES | $7,200.00 | |
| NET INCOME (before taxes) | $2,800.00 | |
no reviews yet
Please Login to review.
