17 FedEx P&D Routes, 19 Delivery Vehicles in Washington DC Area, MD

17 FedEx P&D Routes, 19 Delivery Vehicles in Washington DC Area, MD,

Route # MD3496

Listing Overview

Single Division

Asking Price :

Gross Revenue :

Cash Flow :

Estimated Fleet Value :

$1,350,000

$1,829,500

$380,000

$563,000

Rare opportunity to own a FedEx Ground operation with a five/six-day workweek! Hit the ground running with a high volume operation with about 7,200 stops per week.

Purchase Price: $1,350,000
Estimated Next Twelve Months Cash Flow: $380,000+
17 FedEx P&D Routes, 19 Delivery Vehicles in Washington DC Area, MD
Estimated Vehicle Value: $563,000
Trailing Twelve Months Gross Revenue: $1,829,000
About 7,200 stops per week consisting of 61% Ground (Business) and 39% Home delivery.
Revenue over $107,000 per route
Fleet Value is 41% of Purchase Price.
Sale includes 19 trucks. Additional 3 vehicles available for purchase.
Seller to provide 30 days of support post-closing.

Purchase Example

Purchase Example:

10% Down, 10.3% - 11.3% Interest, 10-year Amortization

Purchase Price

$1,350,000

Equity Investment

$135,000

SBA Loan

$1,215,000

Fees and Closing Costs

$53,593

Total SBA Loan

$1,268,593

Monthly SBA Debt Service

$16,941 - $17,655

Current Cash Flow

$380,000

Annual SBA Debt Service

$203,288 - $211,858

Cash Flow Net of Debt Service

$176,712 - $168,142

Cash Flow Net of Debt Service

130.9% - 124.5%

P&D,