← The 770 Club /

Financials

MB200136462
Dashboard › The 770 Club › Financial Intelligence

The 770 Club

454 FM 770 N, Raywood, TX 77582 · TABC MB200136462

Mixed Beverage Raywood Market Enriched 2026-07-11
$162,519 Annual gross (L12M) ▼ 4.4% latest MoM Click for monthly detail
$13,543 Avg monthly ▼ 20.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $44,884/yr est. net Click for cost model
$112k–$157k 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $232,170 – $325,038/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The 770 Club My bars

Executive Summary

Click to expand full narrative

The 770 Club is a mixed-beverage licensed establishment at 454 FM 770 N, Raywood, Texas (TABC MB200136462). Over the most recent 12 months it reported $162,519 in gross alcohol sales, averaging $13,543/month with a best month of $17,758. Sales mix: ~45% liquor · 54% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $44,884 (~28% margin). Acquisition value is estimated at $112k–$157k 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
$162,519
Avg monthly
$13,543
Best month
$17,758
Aug 2025
Sales mix
45% Liq
54% Beer · 1% 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)$1,422/mo
NNN CAM / insurance$213/mo
Total occupancy$1,731/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 $162,519 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$162,519
COGS (24%)−$39,005
Labor (14%)−$22,753
Occupancy−$18,697
TX MB gross tax (6.7%)−$10,889
Utilities / ins / mktg (8%)−$13,002
Card surcharge net+$1,788
Net profit $59,962
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$162,519
COGS (27%)−$43,880
Labor (17%)−$27,628
Occupancy−$20,774
TX MB gross tax (6.7%)−$10,889
Utilities / ins / mktg (10%)−$16,252
Card surcharge net+$1,788
Net profit $44,884
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$162,519
COGS (30%)−$48,756
Labor (22%)−$35,754
Occupancy−$22,852
TX MB gross tax (6.7%)−$10,889
Utilities / ins / mktg (12%)−$19,502
Card surcharge net+$1,788
Net profit $26,554
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 Jprc Investments LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $44,884/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 (~$44,884 net) estimated

Revenue multiple
$81k–$130k
0.5–0.8× gross
SDE multiple
$112k–$157k
2.5–3.5× earnings
Cap rate
$136k–$180k
25–33%
Suggested range
$112k–$157k
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 2026-07-10

Lookup pending — check back tomorrow

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