← Mi Familia Mexican Restaurant /

Financials

MB200043843
Dashboard › Mi Familia Mexican Restaurant › Financial Intelligence

Mi Familia Mexican Restaurant

2029 W WASHINGTON ST STE 217, Stephenville, TX 76401 · TABC MB200043843

Mixed Beverage Stephenville Market Enriched 2026-07-10
$230,096 Annual gross (L12M) ▲ 17.1% latest MoM Click for monthly detail
$19,175 Avg monthly ▲ 2.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $64,025/yr est. net Click for cost model
$160k–$224k Est. acquisition range 0.83× 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 Mexican Restaurant, liquor is typically only 20–35% of total business revenue. Mexican restaurant. Margaritas + tequila lift the liquor share but food still dominates. Estimated total revenue (rough): $657,417 – $1,150,480/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Mi Familia Mexican Restaurant My bars

Executive Summary

Click to expand full narrative

Mi Familia Mexican Restaurant is a mixed-beverage licensed establishment at 2029 W WASHINGTON ST STE 217, Stephenville, Texas (TABC MB200043843). Over the most recent 12 months it reported $230,096 in gross alcohol sales, averaging $19,175/month with a best month of $21,925. Sales mix: ~57% liquor · 43% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $64,025 (~28% margin). Acquisition value is estimated at $160k–$224k 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
$230,096
Avg monthly
$19,175
Best month
$21,925
Sep 2025
Sales mix
57% Liq
43% Beer · 0% 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)$2,013/mo
NNN CAM / insurance$302/mo
Total occupancy$2,411/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 $230,096 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$230,096
COGS (24%)−$55,223
Labor (14%)−$32,213
Occupancy−$26,041
TX MB gross tax (6.7%)−$15,416
Utilities / ins / mktg (8%)−$18,408
Card surcharge net+$2,531
Net profit $85,326
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$230,096
COGS (27%)−$62,126
Labor (17%)−$39,116
Occupancy−$28,934
TX MB gross tax (6.7%)−$15,416
Utilities / ins / mktg (10%)−$23,010
Card surcharge net+$2,531
Net profit $64,025
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$230,096
COGS (30%)−$69,029
Labor (22%)−$50,621
Occupancy−$31,828
TX MB gross tax (6.7%)−$15,416
Utilities / ins / mktg (12%)−$27,612
Card surcharge net+$2,531
Net profit $38,122
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 Mi Familia Stephenville LP looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $64,025/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 (~$64,025 net) estimated

Revenue multiple
$115k–$184k
0.5–0.8× gross
SDE multiple
$160k–$224k
2.5–3.5× earnings
Cap rate
$194k–$256k
25–33%
Suggested range
$160k–$224k
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 · Mexican Restaurant

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

We estimate this mexican restaurant pulls $657,417–$1,150,480/yr in total revenue (your liquor portion of $230,096 is roughly 20–35% 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
$657k–$1,150k
food + liquor + service
Estimated net (10–15%)
$66k–$173k
restaurant margin
Full-business value
$181k–$633k
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 2026-07-07

Lookup pending — check back tomorrow

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