Interactive Asset
Digital Twin Cash Flow Simulator
Model your business acquisition scenario. Adjust the parameters below to instantly calculate your projected Debt-Service Coverage Ratio (DSCR), Cash-on-Cash ROI, and post-debt cash flow.
Acquisition Parameters
Adjust the sliders to match your target business.
$1,500,000
25% ($375,000)
$350,000
Simulation Results
Year 1 Projections
Debt-Service Coverage Ratio (DSCR)
2.25xHealthy (Lender Approved)
Cash-on-Cash ROI
53.4%Annual Debt Service:$160,247
Net Cash Flow (After Debt):$200,253