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

#1027
Area: South Orange County
Asking Price: $470,000 Including Inventory
Estimated Inventory: $5,500
2025 Sales: $753,891
2025 SDE: $202,852
2024 Sales: $834,404
2024 SDE: $187,810
Base Rent: $3,596 /mo 
NNN: $1,321 /mo 
Annual Rent Increase: 3%
Security Deposit: $2,883 
Lease Term: Until Until 09/30/2031 + (1) 5 years option
Size: 1,420 sq ft  
Business Established: 2016
Seating Capacity: 36 (Dining area), 14 (Patio) 
Parking: Parking lot 
Liquor License: Type 41 (On-Sale Beer & Wine - Eating Place)
Reason for selling: Retirement

Cash Flow Analysis
(Assuming a 10% down payment, 10% interest rate, and 10-year amortization)
SDE: $202,852
Annual Debt Service: $68,841
Cash Flow After Debt: $134,011

Key Metrics
Debt Service Coverage Ratio (DSCR): 2.95
Cash on Cash return: 285.1%
Cash Payback Period: 0.4 years

This is a compelling opportunity to acquire a well-established restaurant specializing in Sushi & Japanese cuisine, located in a sought-after area with a strong reputation and loyal customer base. With an actual Seller's Discretionary Earnings (SDE) of $202,852 for 2025, the business features a diverse and innovative menu, an inviting atmosphere, and a solid foundation for continued success and growth in a vibrant community. Don’t miss the chance to invest in this promising culinary venture.