Bottom line
- Total investment $48K – $120K including a $35K franchise fee.
- Average unit revenue of $296K/year.
- Rated MODERATE with a risk score of 67/100. SBA loan default rate of 0.0% across 6 loans (below the industry average).
- Emerging franchise — only 1 year of franchising with 2 units. Early-stage systems carry higher risk but may offer better territory availability.
Item 1 · who you're contracting with
The Franchisor
Yale framework · single-unit ROIC
Returns Analysis
Pulls Item 7 (investment) and Item 19 (revenue) from this brand's FDD into the Yale unlevered-ROIC formula. Override any input to stress-test it against your own assumptions.
The model · Yale framework
What would one NTV 360 unit return on the cash you put in?
Unlevered ROIC · per unit
53%
In Yale's "attractive" band (30–60%)
Levered LBO scenario · Yale Crease Capital framing
What would 25 NTV 360 units return on equity?
Equity IRR · 5-yr
49.9%
7.57× MOIC
Year-1 DSCR
1.88×
EBITDA ÷ debt service
Equity required
$591K
on $3.0M purchase
Total debt
$2.4M
SBA $1.5M + senior + seller note
Overview
About
NTV 360 franchisees operate a component-based business model (likely technology, media, or service-related given 'Component Player' terminology) with protected territories. Day-to-day operations involve managing customer accounts or installations, with variable monthly royalties tied to the number of active Component Players deployed or managed.
Item 7 · what it costs
The Vitals
Item 19
Financial Performance
Item 20 · unit dynamics
The Growth Chart
Year-over-year franchised unit counts and net change. Source: FDD Item 20.
Item 12 · 2 states reported
The Territory Map
FDD Item 12 reports the state count, but the specific list isn't in our current data. The map will appear once we re-extract from the FDD or enough franchisee contacts are available.
2
states with franchisees (per FDD Item 12)
Government records
SBA Loan Data
Aggregated from SBA 7(a) loan disclosures, public data unique to FranchiseVerdict.
FranchiseVerdict rating + FDD Items 3, 5, 6, 12, 17
Risk & Legal
NTV 360 is a nascent, unproven franchise system with critical transparency gaps (missing profitability data, going concern issues, and only 2 units), making it extremely high-risk for prospective franchisees.
Score breakdown · what drove the 67 / 100 rating
- 01MINOROnly 2 existing units with unknown growth trajectory indicates extremely small, unproven system with minimal track record
- 02MEDNo average net income disclosed despite Item 19 requirement — inability or unwillingness to provide profitability data is major red flag
- 03HIGHGoing Concern status is FALSE, suggesting potential financial distress or operational instability at franchisor level
- 04MEDHigh franchise fee ($35,000) plus variable royalty structure ($500/month + $75 per Component Player) creates unpredictable unit economics with limited franchisee reference pool
- 05MINORInvestment range of $48,150–$120,405 appears wide without corresponding Item 19 data to justify or explain variance
- 06MINOROnly 2 franchisees provide insufficient sample size to validate business model, ROI claims, or system viability
Severity inferred from the FDD text · not a regulatory classification
FDD Items 5, 6, 12, 17 · continued from Risk & Legal
Contract & Territory Detail
Item 11
Training & Operations
Item 20
Franchisee Contacts
Phone numbers extracted directly from this brand's FDD Item 20. After purchase, you'll also receive a list of validation questions tailored to this brand.
Franchisee contacts
1 numbers
One-time purchase · CSV download · Validation questions included
FDD download
NTV 360 · FDD (2025) PDF