← Cheddars Casual Cafe /

Financials

MB461901
Dashboard › Cheddars Casual Cafe › Financial Intelligence

Cheddars Casual Cafe

4106 S CARRIER PKWY, Grand Prairie, TX 75052 · TABC MB461901

Mixed Beverage Grand Prairie Market Enriched 2026-07-10
$329,523 Annual gross (L12M) ▲ 35.7% latest MoM Click for monthly detail
$27,460 Avg monthly ▲ 27.2% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $73,813/yr est. net Click for cost model
$185k–$258k 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 Coffee Shop, liquor is typically only 10–25% of total business revenue. Mostly non-alcohol; small bar program. Estimated total revenue (rough): $1,318,092 – $3,295,230/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Cheddars Casual Cafe My bars

Executive Summary

Click to expand full narrative

Cheddars Casual Cafe is a mixed-beverage licensed establishment at 4106 S CARRIER PKWY, Grand Prairie, Texas (TABC MB461901). Over the most recent 12 months it reported $329,523 in gross alcohol sales, averaging $27,460/month with a best month of $37,299. Sales mix: ~87% liquor · 10% beer · 2% wine. The building at this address is owned by 4202 GRAND PRAIRIE TX LLC (6,895 sqft, $2,213,470 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $73,813 (~22% margin). Acquisition value is estimated at $185k–$258k 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
$329,523
Avg monthly
$27,460
Best month
$37,299
Mar 2026
Sales mix
87% Liq
10% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID28243100041RA0000
Property owner (landlord)4202 GRAND PRAIRIE TX LLC
Total building SF6,895
Assessed value$2,213,470

Cheddars Casual Cafe's share

Est. base rent ~$4/sqft/yr · 2,500 sqft · Class A $757/mo
NNN CAM / insurance$114/mo
NNN property tax$1,605/mo
Personal property tax own fixtures · Prop 99199929900073300 $2,467/mo
Total occupancy $4,943/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 $329,523 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$329,523
COGS (24%)−$79,086
Labor (14%)−$46,133
Occupancy−$53,383
TX MB gross tax (6.7%)−$22,078
Utilities / ins / mktg (8%)−$26,362
Card surcharge net+$3,625
Net profit $106,106
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$329,523
COGS (27%)−$88,971
Labor (17%)−$56,019
Occupancy−$59,314
TX MB gross tax (6.7%)−$22,078
Utilities / ins / mktg (10%)−$32,952
Card surcharge net+$3,625
Net profit $73,813
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$329,523
COGS (30%)−$98,857
Labor (22%)−$72,495
Occupancy−$65,246
TX MB gross tax (6.7%)−$22,078
Utilities / ins / mktg (12%)−$39,543
Card surcharge net+$3,625
Net profit $34,929
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 Cheddar's Casual Cafe INC looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $73,813/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 (~$73,813 net) estimated

Revenue multiple
$165k–$264k
0.5–0.8× gross
SDE multiple
$185k–$258k
2.5–3.5× earnings
Cap rate
$224k–$295k
25–33%
Suggested range
$185k–$258k
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 · Coffee Shop

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

We estimate this coffee shop pulls $1,318,092–$3,295,230/yr in total revenue (your liquor portion of $329,523 is roughly 10–25% 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
$1,318k–$3,295k
food + liquor + service
Estimated net (10–15%)
$132k–$494k
restaurant margin
Full-business value
$362k–$1,812k
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 2026-09-22

No federal lawsuits — past or pending