← Hrc-Rc INC /

Financials

MB066254
Dashboard › Hrc-Rc INC › Financial Intelligence

Hrc-Rc INC

10709 MEMORIAL DR, Houston, TX 77024 · TABC MB066254

Mixed Beverage Houston Market Enriched 2026-06-18
$2,130,833 Annual gross (L12M) ▲ 7.0% latest MoM Click for monthly detail
$177,569 Avg monthly ▼ 7.2% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $478,070/yr est. net Click for cost model
$1,195k–$1,673k Est. acquisition range 0.67× annual gross (blended) Click for valuation methods
Liquor sales only — total revenue is higher
Every dollar on this page comes from Mixed Beverage Gross Receipts filings — the alcohol portion of total sales. For a Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $4,735,184 – $8,523,332/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Hrc-Rc INC My bars

Executive Summary

Click to expand full narrative

Hrc-Rc INC is a mixed-beverage licensed establishment at 10709 MEMORIAL DR, Houston, Texas (TABC MB066254). Over the most recent 12 months it reported $2,130,833 in gross alcohol sales, averaging $177,569/month with a best month of $292,698. Sales mix: ~48% liquor · 6% beer · 46% wine. The building at this address is owned by HOUSTON RACQUET CLUB (51,403 sqft, $15,978,205 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $478,070 (~22% margin). Acquisition value is estimated at $1,195k–$1,673k across revenue-multiple, SDE-multiple, and cap-rate methods. All revenue figures are gross mixed-beverage receipts as filed with the Texas Comptroller; they exclude cash income such as cover charges, game machines, or merchandise.

Sales performance · last 12 months

Texas Comptroller mixed-beverage gross receipts actual

Annual gross
$2,130,833
Avg monthly
$177,569
Best month
$292,698
May 2025
Sales mix
48% Liq
6% Beer · 46% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID0410280020258
Property owner (landlord)HOUSTON RACQUET CLUB
Total building SF51,403
Assessed value$15,978,205

Hrc-Rc INC's share

Est. base rent ~$37/sqft/yr · 7,500 sqft · Class A $23,313/mo
NNN CAM / insurance$3,497/mo
NNN property tax$4,663/mo
Personal property tax est — no BPP record $426/mo
Total occupancy $31,899/mo

Occupancy analysis

All-in occupancy cost is 18.0% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $2,130,833 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$2,130,833
COGS (24%)−$511,400
Labor (14%)−$298,317
Occupancy−$344,508
TX MB gross tax (6.7%)−$142,766
Utilities / ins / mktg (8%)−$170,467
Card surcharge net+$23,439
Net profit $686,815
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$2,130,833
COGS (27%)−$575,325
Labor (17%)−$362,242
Occupancy−$382,787
TX MB gross tax (6.7%)−$142,766
Utilities / ins / mktg (10%)−$213,083
Card surcharge net+$23,439
Net profit $478,070
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$2,130,833
COGS (30%)−$639,250
Labor (22%)−$468,783
Occupancy−$421,066
TX MB gross tax (6.7%)−$142,766
Utilities / ins / mktg (12%)−$255,700
Card surcharge net+$23,439
Net profit $226,708
Disclaimer: Revenue is mixed-beverage gross receipts from the Texas Comptroller — it does not include cash income like door charges, game machines, merchandise, or event rentals (which can add 10–25% for nightclubs). Cost ratios are industry benchmarks for Texas MB-permit bars. Rent is estimated from submarket comps; property tax is from county public records pro-rated by square footage. Actual profit depends on lease terms, staffing, owner salary, and one-time costs.

Owner income estimator

Split likely net profit across ownership estimated

TABC licensee Hrc-Rc INC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $478,070/year. Actual owner income depends on salary draws, distributions, debt service, and tax structure. Consult an accountant for actual income projections.

Acquisition value estimate

Based on most-likely scenario (~$478,070 net) estimated

Revenue multiple
$1.07M–$1.70M
0.5–0.8× gross
SDE multiple
$1.20M–$1.67M
2.5–3.5× earnings
Cap rate
$1.45M–$1.91M
25–33%
Suggested range
$1,195k–$1,673k
blended estimate
The numbers above are liquor-only: bar-style multiples applied to mixed-beverage receipts. They're the right answer for a pure bar/lounge — but for a restaurant, this is just one slice of total enterprise value (the bar program). See the food-business estimate below.
Full-business estimate · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $4,735,184–$8,523,332/yr in total revenue (your liquor portion of $2,130,833 is roughly 25–45% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$4,735k–$8,523k
food + liquor + service
Estimated net (10–15%)
$474k–$1,278k
restaurant margin
Full-business value
$1,302k–$4,688k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

Public records · last checked 2026-05-27

Lookup pending — check back tomorrow

Daily public-records quota was exhausted before we could check this operator. Our nightly job will retry automatically.