Saad Aziz, LLC

Average Approximately $3,000,000 asking price Your monthly expenses should be $54,000 You should have an operational cash flow of $22,000 A 10.5%, 20 year loan, with 20% down should Monthly Payment of $24,023  Your goal is to have your cash flow pay loan For example: 1 full time employee costs  | Rate ($/hr)   | Hrs/Day   | Days/Wk   | Wks/Yr   | Annual ($)   | Monthly ($)   | |---------------|-----------|-----------|----------|--------------|---------------| | 20.00         | 8.0       | 5.0       | 52       | 41,600       | 3,467         | | —             | —         | —         | Total    | 41,600       | 3,467         | 1. Average profile Based...

Speaking Points Steilacoom 76 Solid normalized income but purchase price is high → 9.1× SDE multiple (above comfort range). DSCR of 1.15 is marginal (borderline for SBA approval without seller financing or rate buydown). Post-debt cash flow ~$6.8k/month is thin cushion; relies on flawless operations or volume growth to stay safe. # Steilacoom 76 – 2024 baseline ## Input | Input                          | Steilacoom 76 – 2024 baseline   | |--------------------------------|---------------------------------| | Gross Profit                   | 972,789                         | | Total Expenses (excl. payroll) | 348,444                         | | Payroll                        | 0      ...