Case study

$750K Expansion Capital for a Healthcare Services Provider

A term-style working capital facility that funded a third-location buildout and operating runway, preserving full ownership while the new practice ramped to profitability.

Industry

Healthcare Services

Multi-location outpatient physical therapy and rehabilitation practice

Annual revenue

~$6M

Two established locations with strong patient retention and insurance reimbursement relationships

Facility size

$750K

Term-style working capital covering buildout costs and 4 months of operating runway

Timeline

12 months

Facility deployed in 12 days; fully repaid over 12 months as new location revenue stabilized

Structure type

Term Working Capital

Ramping repayment schedule aligned to projected new-location revenue curve

Outcome

Zero Equity Dilution

Third location breakeven at month 5, fully profitable by month 8; practice now at $9M+ revenue

Situation

The economics worked — but the timing didn't match available capital options.

The practice had operated two profitable locations for six years, building a reputation in their market for specialized orthopedic rehabilitation. Patient demand exceeded capacity at both sites, and demographic analysis identified a third location in an adjacent market with strong referral potential from two local hospital systems already sending patients to their existing clinics.

The buildout economics were well-defined: approximately $310K for leasehold improvements and specialized rehab equipment, plus $440K in operating runway to cover staffing, rent, and overhead during the ramp period. The challenge was timing. Buildout would take 75 days. Insurance credentialing at the new location required 30-45 days after opening. Even after seeing patients, reimbursement cycles run 60-90 days from date of service to payment receipt.

In total, the owners faced a 5-7 month gap between initial capital outlay and meaningful revenue from the new location — a common growth working capital challenge in healthcare. Their bank offered an SBA loan but the timeline was 90+ days to close — too late for the lease they'd secured. A private equity group offered expansion capital but required 30% ownership. The owners had built the practice from scratch and weren't willing to dilute.

Structure

A facility that acknowledges how healthcare revenue actually ramps.

We structured a $750K term-style working capital facility with a repayment schedule that ramped in alignment with projected new-location revenue. Rather than fixed equal payments from day one, the structure acknowledged the healthcare reimbursement timeline and allowed the practice to build revenue before full debt service obligations kicked in.

  • Deployment: $750K funded in two draws — $340K at closing for buildout deposits and equipment orders, $410K at day 45 for initial staffing ramp and operating costs
  • Repayment ramp: Interest-only for months 1-3, 50% principal payments months 4-6, full amortization months 7-12 as reimbursement revenue stabilized
  • Underwriting basis: Trailing performance of existing two locations, signed lease, insurance panel acceptances in process, and referral commitments from hospital systems
  • Collateral: Business assets of the practice entity; no personal real estate pledged beyond standard personal guarantee
  • Ownership preservation: 100% equity retained by founding partners; no warrants, conversion rights, or revenue participation

Outcome

Profitable faster than projected. Full ownership intact.

The third location opened on schedule, 78 days after initial capital deployment. Insurance credentialing completed within 5 weeks of opening, and the hospital referral relationships generated patient volume faster than the conservative model had projected. The location saw 45 patients per week by month 3 — ahead of the month-5 target in the original business plan.

The location reached cash flow breakeven at month 5 and was generating positive net contribution by month 8. The ramping repayment structure meant debt service obligations aligned naturally with the revenue curve — the practice never experienced a month where facility payments strained operations at any of the three locations.

The facility was fully repaid within the original 12-month term. The practice now operates three locations generating combined revenue exceeding $9M annually. The owners retained 100% ownership — the equity stake the PE group had requested would be worth over $1M today based on the practice's current EBITDA multiple. The bank has since extended a conventional line of credit based on the expanded three-location financials.

She wanted to open a third location without giving up equity. We made that possible with a facility that ramped with revenue.

Related

Healthcare & professional services capital solutions

Learn more about how we structure expansion capital for healthcare practices, clinics, and service-based businesses with reimbursement-driven revenue cycles.

View Industry Solutions →

Planning an expansion without giving up equity?

We'll review your existing financials, expansion economics, and revenue ramp timeline to determine whether a facility like this makes sense.

Request Consultation
Call 518.520.4552