Body Shop w/ Towing & Auto Repair
Since ’96 with 10 quality employees!
Located in Connecticut, this auto shop has four main revenue streams: repair, towing, auto sales, and body repair. Body shop work accounts for sixty percent of annual revenues, with mechanical repairs earning thirty percent, and towing and car sales the remaining ten. The shop features eight bays with plenty of room to meet current customer needs as well as room to grow without modifications to the current space. Social media reviews are excellent and show a dedicated and satisfied customer base as well as the development of a continued trust since 1996. The owner currently oversees financial management. Oversight of daily operations is done in partnership with the two shop managers. Seven technicians and one driver round out this well-trained team.
The building is 4,500 square feet with a large paved lot in the front and the rear of the shop. The back lot is secured with fencing, an alarm system, and other security features. There are eight vehicle bays for repair work as well as a waiting area, restrooms, and a private office for the owner. Also included is a 600 square foot paint booth located just outside the main building.
Business has been growing year-over-year but continued additional revenues could be found in any of the of four service areas. Both the body shop and mechanical repair division have room for additional capacity, while the auto sales can increase as desired. The greatest potential for increased income is to focus on building towing business.
- Year Established: 1996
- Location: Western Connecticut
- Service Area and Customers: Local customers from the surrounding towns
- Services: Body shop (60%), mechanical auto repair (30%), towing and car sales (10%)
- Lease: 4,500: 8 bays, customer waiting area, restrooms, private office, external paint booth
- Reason for Selling: Focus on other non-competing business
- Employees: 10: Mechanical shop manager, 3 auto techs, 1 body shop manager, 4 body shop techs, 1 driver
- Seller Training Period: 90 days or longer as negotiated
- Growth Opportunities: Room to grow in all four revenue streams through networking, advertising, or building the client base
- Current Owners’ Responsibilities: Oversight, financial management
- List Price: $770,000
- Gross Sales:
- 2019: $1,820,910
- 2018: $1,785,384
- 2017: $1,746,177
- 2016: $1,680,089
- Cash Flow:
- 2019: $230,842
- 2018: $234,028
- 2017: $225,808
- 2016: $171,742
- Assets Included in Purchase*
- Equipment: $360,000: Tools, parts washer, computers, welding solutions, measuring system
- Vehicles: $173,000: 2 tow trucks, 1 wrecker, 1 pick-up with plow
- Inventory: $6,000: Maintenance parts, liquids, etc.
- Intangible Assets: Excellent social media reviews, well-established business, knowledgeable team, several revenue streams to balance annual earnings
*amounts may vary, assets may be depreciated, replacement cost, or fair market value
Cash Flow Analysis
|Description of Financial Statement||P&L Statement||Tax Return||Tax Return||Tax Return||Notes|
|Net Income Shown on Financial Statement||$329,846||$317,930||$298,233||$199,679|
|Rent||$-150,000||$-150,000||$-150,000||$-150,000||$12,500/month onward going|
|Seller's Cash Flow = Total Addbacks + Net Income||$230,842||$234,028||$225,808||$171,742|
|Profit Margin||12.68 %||13.11 %||12.93 %||102.17 %|
- Body shop (60%)
- Mechanical auto repair (30%)
- Towing and car sales (10%)
Total Employees: 10
- 1 Mechanical shop manager
- 3 Auto techs
- 1 Body shop manager
- 2 Body shop techs
- 1 painter
- 1 Detailer and paint prep specialist
- 1 Driver
- Room to grow in all four revenue streams through
- Building the client base
The Firm 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 prescribed multiple is determined 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 multiplier.
For this business, the 2019 cash flow was used with a prescribed multiple of 3.35. With this information, the computation is as follows:
$230,842 x 3.35 = $773,321
The fair market value found above positions the business list price at $770,000.
Purchase Price: $770,000
12.5%Buyer Down Payment: $96,250
12.5%Seller Financing: $96,250
75%Bank Loan: $577,500
Seller financing 5-year term at a rate of 4.50% equals a monthly loan payment of $1,794.
Bank loan 8-year term at a rate of 6% equals a monthly loan payment of $7,589.
After business expenses and loan payments, a buyer with a 12.5% down payment of $96,250 would retain a profit of $118,239, which results in a 123% 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 $770,000 with the terms listed above, the coverage ratio is 2.05.
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.
*The Firm is not a real estate brokerage and therefore the staff will not handle any aspect of the lease, sale or purchase of real estate.
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: $
|Monthly Payment to Bank:||$|
|Yearly Payment to Bank:||$|
|Monthly Payment to Seller:||$|
|Yearly Payment to Seller:||$|
|Total Monthly Debt Service:||$|
|Total Yearly Debt Service:||$|
Fixed Charge Coverage Ratio
The bank will require a minimum ratio of 1.5 to be lendable.
2019 Cash Flow
|Annual Debt Service:||$|
Buyer's Net Operating Income (NOI)
The amount of money the Buyer will retain as profit.
2019 Cash Flow
|Annual Debt Service:||-$|
Buyer's Return on Investment (ROI)
The rate of return on the Buyer's down payment.
|Document Title / Description|
This folder is empty.
Access to this Deal Room is restricted
Would you like to access the deal room?Yes, please
Already have an account? Log in here.
Print, sign and send to:210 N 78th St. 2nd Floor
Omaha, NE 68114
Or fax to: