"Please inquire about this listing through the contact form. Upon request, a Non-Disclosure Agreement (NDA) will be promptly emailed to you."

#1026
Area: Los Angeles County
Asking Price: $700,000 Includes Inventory 
Estimated Inventory: $40,000
2025 Sales: $2,223,592
2025 SDE: $225,570
2024 Sales: $2,130,361
2024 SDE: $303,217
Base Rent: $31,388.25/mo 
NNN: $4,912/mo
Lease Term: Until August 31 2029
Size: 5,030 sq ft + 1,800 sq ft patio
Business Established: 2000
Seating Capacity: 174
Liquor License: Type 47
Reason for selling: Retirement 

Cash Flow Analysis
(Assuming a 10% down payment, 10% interest rate, and 10-year amortization)
SDE: $225,570
Annual Debt Service: $99,906
Cash Flow After Debt: $125,664

Key Metrics
Debt Service Coverage Ratio (DSCR): 2.26
Return on Cash Invested (ROCI): 179.5%
Estimated Equity Payback Period: 0.6 years

This popular restaurant offers a unique dining experience with a focus on traditional Japanese cuisine, including fresh sushi, sashimi, and grilled dishes. Known for its high-quality ingredients and exceptional service, it attracts a loyal customer base. 2025 SDE  $225,570  shows great proven concept integrity. This thriving establishment presents an attractive investment opportunity for potential buyers looking to own a beloved local gem. Don't miss your chance to acquire this culinary treasure!