← Deep In The Heart Farms LLC /

Financials

MB1064001
Dashboard › Deep In The Heart Farms LLC › Financial Intelligence

Deep In The Heart Farms LLC

8351 HIGHWAY 105, Brenham, TX 77833 · TABC MB1064001

Mixed Beverage Brenham Market Enriched 2026-08-25
$339,377 Annual gross (L12M) ▼ 23.7% latest MoM Click for monthly detail
$28,281 Avg monthly ▲ 9.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $94,979/yr est. net Click for cost model
$237k–$332k Est. acquisition range 0.84× annual gross (blended) Click for valuation methods
← Back to Deep In The Heart Farms LLC My bars

Executive Summary

Click to expand full narrative

Deep In The Heart Farms LLC is a mixed-beverage licensed establishment at 8351 HIGHWAY 105, Brenham, Texas (TABC MB1064001). Over the most recent 12 months it reported $339,377 in gross alcohol sales, averaging $28,281/month with a best month of $40,519. Sales mix: ~44% liquor · 39% beer · 17% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $94,979 (~28% margin). Acquisition value is estimated at $237k–$332k 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
$339,377
Avg monthly
$28,281
Best month
$40,519
Jun 2026
Sales mix
44% Liq
39% Beer · 17% Wine

Property & occupancy

County public records + submarket comps

Detailed property records not available for this location. Occupancy below uses submarket heuristics only.

Estimated occupancy heuristic

Est. base rent (10.5% of gross)$2,970/mo
NNN CAM / insurance$445/mo
Total occupancy$3,511/mo

Note

County property records couldn't be matched to this address. Occupancy is modeled from a revenue-based heuristic and is less accurate than a direct property record match.

Profit scenarios

Texas bar cost model applied to $339,377 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$339,377
COGS (24%)−$81,450
Labor (14%)−$47,513
Occupancy−$37,917
TX MB gross tax (6.7%)−$22,738
Utilities / ins / mktg (8%)−$27,150
Card surcharge net+$3,733
Net profit $126,342
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$339,377
COGS (27%)−$91,632
Labor (17%)−$57,694
Occupancy−$42,130
TX MB gross tax (6.7%)−$22,738
Utilities / ins / mktg (10%)−$33,938
Card surcharge net+$3,733
Net profit $94,979
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$339,377
COGS (30%)−$101,813
Labor (22%)−$74,663
Occupancy−$46,343
TX MB gross tax (6.7%)−$22,738
Utilities / ins / mktg (12%)−$40,725
Card surcharge net+$3,733
Net profit $56,828
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 Deep In The Heart Farms LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $94,979/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 (~$94,979 net) estimated

Revenue multiple
$170k–$272k
0.5–0.8× gross
SDE multiple
$237k–$332k
2.5–3.5× earnings
Cap rate
$288k–$380k
25–33%
Suggested range
$237k–$332k
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.

Federal court history

Public records · last checked 2026-06-18

Lookup pending — check back tomorrow

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