Test the assumptions behind the deal.

1 store · Illustrative

Cash after scheduled debt · 28-day basis

$7,181

Cash across 12 modeled periods: $86,169

Gross revenue · 28 days

$23,87328 washers × 28 days × 4.2 turns × $7.25

Operating EBITDA · 28-day basis

$10,479After $5,252 utilities (22%), $4,800 rent and $3,342 labor and maintenance (14%)

Illustrative pre-tax cash-on-cash return

75.6%Uses 12 modeled periods. On $114,000 equity ($380,000 total capital).

Scheduled monthly debt payment

$3,298 Calendar monthly payment; 12 payments across the 12 modeled periods.

Debt service coverage (DSCR)

3.18x Operating earnings divided by scheduled debt service; no debt is shown separately.

Break-even turns per washer per day

2.23 Turns that cover rent and scheduled debt after utilities, labor and maintenance.

Illustrative model. Revenue uses 28 operating days per period. The 12-period cash figure covers 336 operating days and includes 12 scheduled monthly rent and debt payments. It is not a 365-day operating forecast. Presets are assumptions, not seller records. The full calculator supports detailed equipment, utility, and financing inputs.