Return To Opportunities List

Opportunities

Home Appliance & Installation

CASH FLOW
$77,159

Specifications

  • Price
    $325,000

  • Revenue
    $963,602

  • Equipment
    $210,000

  • Location
    Iowa City, IA area

  • Inventory
    $129,181

  • Reason for Sale
    Divestment

  • Lease
    $1,824/mo. Building 1: 2,000 sq. ft. showroom, 1,600 sq. ft. service/parts, 2,000 sq. ft. 2nd-floor storage; Building 2: 4,000 sq. ft. warehouse

  • Employees
    7: Full-time (5), part-time (2), includes licensed plumbers, HVAC, and electrician

  • Intangible Assets
    Solid reputation, long history

One-stop-shop for all home appliances and installation! With nearly $1MM in sales and over $500,000 in assets, this shop offers comprehensive retail and service offerings.  Established in 1929, this business has a retail location that sells all major home appliances and parts in addition to on-site repair. They also sell, install, and service plumbing, electrical, HVAC, water heaters, water filtration and more.

 

Currently, the largest sales are in HVAC installation and home appliance retail sales. Five full-time staff with a crew of licensed HVAC technicians, electricians, and plumbers add value to this operation for installation and service contracts in a 35-mile radius of their location. The owner is willing to assist with a 90-day transition period and would be willing to consider further employment to aid in the transition.

 

The $1,824/month lease includes 2 buildings: a 2,000 sq. ft. showroom, 1,600 sq. ft. service/parts, 2,000 sq. ft showroom with. second-floor storage, and a separate 4,000 sq. ft. warehouse. The installation and service team have an entire fleet of specialized vehicles. The business is currently completely collateralized.

Business Highlights

  • Year Established:1929
  • Location and Service Area: Iowa City, IA area
  • Demographics: Several large communities with a 35-mile service area
  • Services: Retail home appliances, parts (36%), Installation and service of plumbing/ water heaters, filtration (15%), electrical (6%), HVAC (39%), misc. (5%)
  • Lease: $1,824/mo. Building 1: 2,000 sq. ft. showroom, 1,600 sq. ft. service/parts, 2,000 sq. ft. 2nd-floor storage; Building 2: 4,000 sq. ft. warehouse
  • Reason for Selling: Divestment
  • Employees: 7: Full-time (5), part-time (2), includes licensed plumbers, HVAC, and electrician
  • Hours: 8AM-5PM M-Th, 8-12 Sat
  • Seller Training Period: 90 Days, Owner willing to negotiate longer to assist
  • Growth Opportunities: Open Sunday for retail
  • Current Owner’s Responsibilities: Owner/operator

Financial Highlights

  • List Price:               $325,000
  • Gross Sales
    • 2018: $963,602
    • 2017: $1,019,321
    • 2016: $1,053,905
    • 2015: $1,342,551
  • Owner Profit/Cash Flow
    • 2018: $77,159
    • 2017: $111,027
    • 2016: $142,650
    • 2015: $68,935
  • Assets Included in Purchase* $544,174
    • Equipment: $31,275
    • Vehicles:  $179,718 10 Service vans & trucks
    • Inventory: $129,181*
    • A/R Work in Progress: A/R: $85,000 Pipeline: $30,000, Backlog $89,000
    • Intangible Assets: Solid reputation, long history

*amounts may vary

Typical Clients

  • Appliances   36%
  • HVAC   30%
  • Plumbing   15%
  • Electrical   6%
  • Other   5%

 

Specific information regarding clients is available upon the receipt of a signed Non-Disclosure Agreement.

Services

  • Retail home appliances
  • Retail parts
  • Installation and service of plumbing,
  • Installation and service of electrical
  • Installation and service of HVAC
  • Installation and service of water heaters
  • Installation and service of water filtration

Employees

Total Employees: 7

  • Full time (5)
    • Licensed plumbers
    • Licensed HVAC
    • Licensed electrician

 

  • Part-time (2)

Growth Opportunities

  • Open Sunday for retail

Valuation Details

The Firm Business Brokerage used a cash flow valuation methodology to determine the purchase price of the business. 

The formula used is as follows:

Cash Flow       x          Prescribed Multiple     =          Fair Market Value

Cash flow is the sum of business net income plus any owner perks and any non-onward going expenses.

A multiple is prescribed by a 20 question, 100-point parameter ranking system that is used to analyze the current business health. Each question is based on a scale from 1 to 5: 1 being low, 2 below average, 3 average, 4 above average, 5 high. The average of the responses sum is the business’ prescribed multiple.

For this business, a two-year average cash flow was used with a prescribed multiple is 3.45.  With this information, the computation is as follows:

$94,093           x          3.45     =          $324,620

The fair market value found above positions the business list price at $325,000

Funding Example

Purchase Price:                             $325,000

15% Buyer Down Payment:          $48,750

10% Seller Financing:                   $32,500

75% Bank Loan:                           $243,750

Seller financing 5-year term at a rate of 4.50% equals a monthly loan payment of $606.

Bank loan 8-year term at a rate of 6% equals a monthly loan payment of $3,203.

After business expenses and loan payments, a buyer with a 15% down payment of $48,750 would retain a profit of $33,940, which results in a 70% return on investment in the first year.

A lender is required to have a minimum 1.5 coverage ratio for any business loans extended. At a proposed purchase price of $325,000 with the terms listed above, the coverage ratio is 1.74. 

Please note that the decision of whether to extend a loan on any sale belongs to the bank, and this document does not guarantee specific terms or verify that financing is available. 

Purchase Price:

$325,000

$
%
OR
$
%
OR
$
Years
%

Bank Loan Needed: $

Years
%
$
$
$
$
$

Funding Details

Business:

Offer Price: $

% Buyer Cash Down at Closing: $

% Seller Carry Back via Promissory Note: $

year term at a rate of %

% of Purchase Price secured by Buyer and Seller

Total Bank Loan Need: $

% of Purchase Price

Desired Loan Type:

Desired Bank Terms: year term at a rate of %

Total Business Assets, Inventory, and A/R: $

Total Undercollateralized Loan: $

Loan Payments

Monthly Payment to Bank: $
Yearly Payment to Bank: $
Monthly Payment to Seller: $
Yearly Payment to Seller: $
Total Monthly Debt Service: $
Total Yearly Debt Service: $

Conclusions

Fixed Charge Coverage Ratio

The bank will require a minimum ratio of 1.5 to be lendable.

Cash Flow:
2018 Cash Flow
$
Annual Debt Service: $
RATIO:

Buyer's Net Operating Income (NOI)

The amount of money the Buyer will retain as profit.

Cash Flow:
2018 Cash Flow
$
Annual Debt Service: -$
NOI:

Buyer's Return on Investment (ROI)

The rate of return on the Buyer's down payment.

Down Payment: $
NOI:
ROI: %

Attachments

Document Title / Description

This folder is empty.

Access to this Deal Room is restricted

Would you like to access the deal room?

Yes, please

Interested in
this business?

Complete the following information to sign an NDA and see more details!

Already have an account? Log in here.

Click to download NDA form

Print, sign and send to:

210 N 78th St. 2nd Floor
Omaha, NE 68114

Or fax to:

f 402.939.0857

Thinking of Selling?
The top 5 questions to ask any potential broker:


The Firm Business Brokerage is not a real estate brokerage and therefore the staff will not handle any aspect of the lease, sale or purchase of real estate.