FranchiseVerdict
The Original Dave’s Cosmic Subs logo
FV-02681·CAUTIONStandard76

The Original Dave’s Cosmic Subs

Food & Beverage - Full ServiceFranchising since 2000Website
Investment
$253K – $561K
27th pct Full Service
Avg revenue
57th pct Full Service
Royalty
Units
21
55th pct Full Service
SBA default

Bottom line

  • Total investment $253K – $561K including a $30K franchise fee.
  • No Item 19 financial performance data disclosed — the franchisor chose not to publish revenue figures.
  • Rated CAUTION with a risk score of 72/100.
  • System contracting at -54.2% CAGR over 3 years. Investigate whether closures are franchisor-driven (consolidation) or franchisee-driven (economics).

Item 1 · who you're contracting with

The Franchisor

Legal entity
SRC DCS, LLC
Incorporated in
Ohio
HQ
7361 Daisy’s Wood Lane, Gates Mills, OH 44040
Auditor
ALAN V JANUZZI
Audited financials
Franchisor revenue
$248K
vs $652K prior year

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 The Original Dave’s Cosmic Subs unit return on the cash you put in?

Revenue · per unit, per year
$
Item 19 not disclosed — typing your own estimate
Franchisor take · royalty + ad fund
Royaltytyp 68%
%
Ad fundtyp 35%
%
Operating costs · category default: generic
COGS
%
Labor
%
Rent / occupancy
%
Other operating
%
Total invested capital · what you actually put in
Initial investment
$
FDD Item 7: $253K–$561K
Working capital
$
FDD reports $29K–$109K

Unlevered ROIC · per unit

22%

Below typical band (30–60%)

0%30–60% Yale band80%

Store EBITDA · annual
$105K
EBITDA margin
14.0%
Total invested
$476K
Payback
54 mo
Unit-level only. A multi-unit portfolio gives up roughly 5–15% of this to shared services (corporate G&A) before reaching the ~10-unit break-even Yale describes.

Overview

About

Franchisees operate submarine sandwich restaurants branded as The Original Dave's Cosmic Subs, focusing on customizable subs and likely casual dining service. Daily operations include food prep, inventory management, staffing, and customer service in a quick-service or fast-casual format. Franchisees are responsible for rent, labor, local marketing, and compliance with brand standards while remitting 6% royalties on gross sales (minimum $200/week).

CEO
Navpaul Sidhu
Founded
2022
FDD year
2024
States available
3

Item 7 · what it costs

The Vitals

Total investment
$253K – $561K
All-in to open one unit
Liquid capital
$29K – $109K
Cash you must have on hand
Franchise fee
$30K
Royalty
Greater of: (i) $200 or (ii) 6% of previous week’s Gross …
Ad fund
3.0%
typical 3–5%
Total fee load
12.0%
vs 9–13% typical

Item 19

Financial Performance

This franchisor did not disclose financial performance representations in Item 19, or our extractor could not parse them.

Item 20 · unit dynamics

The Growth Chart

Total units
21
Opened
0
Last reporting year
Closed
0
Turnover rate
0.0%
Company-owned
10
Corporate units in the system
% franchised
52%
vs corporate-owned
Net growth (yr3)
-15.4%
Net unit change last year
3-yr CAGR
-54.2%
Compounded over last 3 years
2022
11±0
Franchised units
2023
13
Franchised units
2024
24
Franchised units

Year-over-year franchised unit counts and net change. Source: FDD Item 20.

Item 20 · 3 states with active franchisees

The Territory Map

Derived from franchisee contact records. Shows states with at least one current operator — not where the franchisor is registered to sell new units (that data is re-extracting in a future refresh).

AK
ME
VT
NH
MA
RI
CT
NY
NJ
PA
DE
MD
DC
WA
OR
CA
NV
ID
MT
WY
UT
CO
AZ
NM
ND
SD
NE
KS
OK
TX
MN
IA
MO
AR
LA
WI
IL
MS
TN
MI
IN
KY
AL
OH
WV
GA
VA
NC
SC
FL
HI
Registered · 3 states
Not registered

States derived from franchisee phone area codes (Item 20). Approximate — ported numbers may show the original state, not the franchisee's current location.

Government records

SBA Loan Data

Aggregated from SBA 7(a) loan disclosures, public data unique to FranchiseVerdict.

No SBA loan data available for this brand.

FranchiseVerdict rating + FDD Items 3, 5, 6, 12, 17

Risk & Legal

72
Risk · 0-100
CAUTION72 / 100

Dave's Cosmic Subs exhibits high investment risk due to 15.4% YoY unit decline, absence of financial performance data, unprotected territory, and weak system fundamentals despite no litigation history.

Score breakdown · what drove the 72 / 100 rating

  1. 01MINORSystem contracted 15.4% YoY (21 units down from ~25); indicates declining franchise appeal and potential systemic issues
  2. 02MEDNo average revenue or net income disclosed in FDD Item 19; impossible to validate ROI or assess unit-level profitability
  3. 03MINORNo protected territory; franchisees face direct competition from other Dave's Cosmic Subs locations and company-owned stores
  4. 04MINORWide investment range ($253K–$561K) suggests inconsistent build-out costs, site variability, or hidden expenses
  5. 05HIGHGoing Concern flag is FALSE, but combined with unit contraction, suggests franchisor may lack financial stability or growth strategy
  6. 06MINORMinimum weekly royalty of $200 ($10,400/year) mandatory even during slow periods; creates fixed cost burden on underperforming units
  7. 07MED10-year term is long commitment into a shrinking system with no exit clarity or buyback provisions disclosed
  8. 08MINORLow franchisee count (21 units) limits peer support network and increases isolation risk for new franchisees

Severity inferred from the FDD text · not a regulatory classification

FDD Items 5, 6, 12, 17 · continued from Risk & Legal

Contract & Territory Detail

Territory
radial
Protected territory
No
Initial term
10 years
Renewal term
10 years
Online sales rights
Restricted
Franchisor can compete
Yes
Hire a manager?
Allowed
Litigation count
0
Right of first refusal
Yes
Franchisor can buy back on resale
Mandatory arbitration
No
Jury trial waiver
Yes
Non-compete
2 yrs
Post-termination restriction
Owner-operator
Required
Governing law
New York

Item 11

Training & Operations

Classroom training
28 hrs
On-the-job training
80 hrs
POS system
Toast, Inc.
Operating tech stack

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

11 numbers

Locked
(216) 926-••••
The franchisor is SRC DCS, LLC, located at
OH
(216) 612-••••
OH
(330) 261-••••
OH

One-time purchase · CSV download · Validation questions included

FDD download

The Original Dave’s Cosmic Subs · FDD (2024) PDF

Single-page checkout · instant download · CSV export of contacts available separately above