Home Real Estate Inspection Business Plan

Start your plan
Start my business plan

Start your own home real estate inspection business plan

Inspection Connection

Appendix

Sales Forecast
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Unit Sales
Buyer Home Inspection 0% 2 3 4 5 5 6 8 10 10 10 10 10
Pre-Listing Home Inspection 0% 1 1 1 1 1 1 1 1 1 1 1 1
Maintenance Inspection 0% 1 1 3 5 7 9 14 16 16 18 20 20
Total Unit Sales 4 5 8 11 13 16 23 27 27 29 31 31
Unit Prices Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Buyer Home Inspection $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00
Pre-Listing Home Inspection $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00
Maintenance Inspection $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00 $450.00
Sales
Buyer Home Inspection $900 $1,350 $1,800 $2,250 $2,250 $2,700 $3,600 $4,500 $4,500 $4,500 $4,500 $4,500
Pre-Listing Home Inspection $450 $450 $450 $450 $450 $450 $450 $450 $450 $450 $450 $450
Maintenance Inspection $450 $450 $1,350 $2,250 $3,150 $4,050 $6,300 $7,200 $7,200 $8,100 $9,000 $9,000
Total Sales $1,800 $2,250 $3,600 $4,950 $5,850 $7,200 $10,350 $12,150 $12,150 $13,050 $13,950 $13,950
Direct Unit Costs Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Buyer Home Inspection 10.00% $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00
Pre-Listing Home Inspection 10.00% $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00
Maintenance Inspection 10.00% $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00
Direct Cost of Sales
Buyer Home Inspection $90 $135 $180 $225 $225 $270 $360 $450 $450 $450 $450 $450
Pre-Listing Home Inspection $45 $45 $45 $45 $45 $45 $45 $45 $45 $45 $45 $45
Maintenance Inspection $45 $45 $135 $225 $315 $405 $630 $720 $720 $810 $900 $900
Subtotal Direct Cost of Sales $180 $225 $360 $495 $585 $720 $1,035 $1,215 $1,215 $1,305 $1,395 $1,395
Personnel Plan
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Jacques Clouseau – Owner / Operator 0% $1,000 $1,000 $1,500 $2,000 $2,000 $2,500 $2,500 $2,500 $2,500 $3,000 $3,000 $5,100
Name or Title or Group 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 1 1 1 1 1 1 1 1 1 1 1 1
Total Payroll $1,000 $1,000 $1,500 $2,000 $2,000 $2,500 $2,500 $2,500 $2,500 $3,000 $3,000 $5,100

Pro Forma Profit and Loss
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales $1,800 $2,250 $3,600 $4,950 $5,850 $7,200 $10,350 $12,150 $12,150 $13,050 $13,950 $13,950
Direct Cost of Sales $180 $225 $360 $495 $585 $720 $1,035 $1,215 $1,215 $1,305 $1,395 $1,395
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $180 $225 $360 $495 $585 $720 $1,035 $1,215 $1,215 $1,305 $1,395 $1,395
Gross Margin $1,620 $2,025 $3,240 $4,455 $5,265 $6,480 $9,315 $10,935 $10,935 $11,745 $12,555 $12,555
Gross Margin % 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00%
Expenses
Payroll $1,000 $1,000 $1,500 $2,000 $2,000 $2,500 $2,500 $2,500 $2,500 $3,000 $3,000 $5,100
Marketing/Promotion $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Answering Service $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400
Liability / E&O Insurance $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400
HealthCare $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750
Auto Insurance $120 $120 $120 $120 $120 $120 $120 $120 $120 $120 $120 $120
Auto Fuel $50 $75 $100 $150 $175 $200 $250 $300 $300 $300 $300 $300
Accounting/Legal Fees $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Membership/Licensing Fees $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Vehicle Maintenance $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20
Local/Toll Free Phone Numbers $70 $70 $70 $70 $70 $70 $70 $70 $70 $70 $70 $70
Training/internship $0 $0 $14,000 $0 $0 $0 $0 $0 $0 $0 $0 $0
Supplies $700 $700 $700 $700 $700 $700 $700 $700 $700 $700 $700 $700
Payroll taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Total Operating Expenses $4,460 $4,485 $19,010 $5,560 $5,585 $6,110 $6,160 $6,210 $6,210 $6,710 $6,710 $8,810
Profit Before Interest and Taxes ($2,840) ($2,460) ($15,770) ($1,105) ($320) $370 $3,155 $4,725 $4,725 $5,035 $5,845 $3,745
EBITDA ($2,840) ($2,460) ($15,770) ($1,105) ($320) $370 $3,155 $4,725 $4,725 $5,035 $5,845 $3,745
Interest Expense $0 $0 $82 $79 $76 $73 $70 $67 $64 $61 $58 $54
Taxes Incurred ($852) ($738) ($4,756) ($355) ($119) $89 $926 $1,397 $1,398 $1,492 $1,736 $1,107
Net Profit ($1,988) ($1,722) ($11,096) ($829) ($277) $208 $2,160 $3,261 $3,263 $3,482 $4,051 $2,583
Net Profit/Sales -110.44% -76.53% -308.23% -16.74% -4.74% 2.89% 20.86% 26.84% 26.85% 26.68% 29.04% 18.52%

Pro Forma Cash Flow
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Cash Received
Cash from Operations
Cash Sales $1,800 $2,250 $3,600 $4,950 $5,850 $7,200 $10,350 $12,150 $12,150 $13,050 $13,950 $13,950
Subtotal Cash from Operations $1,800 $2,250 $3,600 $4,950 $5,850 $7,200 $10,350 $12,150 $12,150 $13,050 $13,950 $13,950
Additional Cash Received
Sales Tax, VAT, HST/GST Received 0.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Current Borrowing $0 $0 $14,000 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Other Liabilities (interest-free) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Investment Received $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $1,800 $2,250 $17,600 $4,950 $5,850 $7,200 $10,350 $12,150 $12,150 $13,050 $13,950 $13,950
Expenditures Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Expenditures from Operations
Cash Spending $1,000 $1,000 $15,500 $2,000 $2,000 $2,500 $2,500 $2,500 $2,500 $3,000 $3,000 $5,100
Bill Payments $93 $2,794 $2,069 ($651) $3,790 $4,139 $4,532 $5,714 $6,389 $6,393 $6,579 $6,878
Subtotal Spent on Operations $1,093 $3,794 $17,569 $1,349 $5,790 $6,639 $7,032 $8,214 $8,889 $9,393 $9,579 $11,978
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Principal Repayment of Current Borrowing $0 $0 $0 $500 $500 $500 $500 $500 $500 $560 $560 $560
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $1,093 $3,794 $17,569 $1,849 $6,290 $7,139 $7,532 $8,714 $9,389 $9,953 $10,139 $12,538
Net Cash Flow $707 ($1,544) $31 $3,101 ($440) $61 $2,818 $3,436 $2,761 $3,097 $3,811 $1,412
Cash Balance $2,288 $744 $775 $3,876 $3,436 $3,496 $6,314 $9,751 $12,511 $15,608 $19,419 $20,831

Pro Forma Balance Sheet
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Assets Starting Balances
Current Assets
Cash $1,581 $2,288 $744 $775 $3,876 $3,436 $3,496 $6,314 $9,751 $12,511 $15,608 $19,419 $20,831
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $1,581 $2,288 $744 $775 $3,876 $3,436 $3,496 $6,314 $9,751 $12,511 $15,608 $19,419 $20,831
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $1,581 $2,288 $744 $775 $3,876 $3,436 $3,496 $6,314 $9,751 $12,511 $15,608 $19,419 $20,831
Liabilities and Capital Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Current Liabilities
Accounts Payable $0 $2,695 $2,873 $0 $4,430 $4,767 $5,119 $6,278 $6,954 $6,952 $7,126 $7,446 $6,835
Current Borrowing $0 $0 $0 $14,000 $13,500 $13,000 $12,500 $12,000 $11,500 $11,000 $10,440 $9,880 $9,320
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $0 $2,695 $2,873 $14,000 $17,930 $17,767 $17,619 $18,278 $18,454 $17,952 $17,566 $17,326 $16,155
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $2,695 $2,873 $14,000 $17,930 $17,767 $17,619 $18,278 $18,454 $17,952 $17,566 $17,326 $16,155
Paid-in Capital $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
Retained Earnings ($4,419) ($4,419) ($4,419) ($4,419) ($4,419) ($4,419) ($4,419) ($4,419) ($4,419) ($4,419) ($4,419) ($4,419) ($4,419)
Earnings $0 ($1,988) ($3,710) ($14,806) ($15,635) ($15,912) ($15,704) ($13,544) ($10,284) ($7,021) ($3,539) $512 $3,095
Total Capital $1,581 ($407) ($2,129) ($13,225) ($14,054) ($14,331) ($14,123) ($11,963) ($8,703) ($5,440) ($1,958) $2,093 $4,676
Total Liabilities and Capital $1,581 $2,288 $744 $775 $3,876 $3,436 $3,496 $6,314 $9,751 $12,511 $15,608 $19,419 $20,831
Net Worth $1,581 ($407) ($2,129) ($13,225) ($14,054) ($14,331) ($14,123) ($11,963) ($8,703) ($5,440) ($1,958) $2,093 $4,676

Download link edge graphic Download this plan

Start your own home real estate inspection business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.