← Fuzzy's Taco Shop /

Financials

RM1063799
Dashboard › Fuzzy's Taco Shop › Financial Intelligence

Fuzzy's Taco Shop

3144 N STATE HIGHWAY 161 UNIT 340, Grand Prairie, TX 75050 · TABC RM1063799

Mixed Beverage Grand Prairie Market Enriched 2026-07-10
$237,169 Annual gross (L12M) ▲ 12.9% latest MoM Click for monthly detail
$19,764 Avg monthly ▲ 30.3% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $53,126/yr est. net Click for cost model
$133k–$186k 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 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): $677,626 – $1,185,845/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Fuzzy's Taco Shop My bars

Executive Summary

Click to expand full narrative

Fuzzy's Taco Shop is a mixed-beverage licensed establishment at 3144 N STATE HIGHWAY 161 UNIT 340, Grand Prairie, Texas (TABC RM1063799). Over the most recent 12 months it reported $237,169 in gross alcohol sales, averaging $19,764/month with a best month of $25,745. Sales mix: ~75% liquor · 24% beer · 1% wine. The building at this address is owned by EPIC WEST GL LLC (7,332 sqft, $2,300,000 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $53,126 (~22% margin). Acquisition value is estimated at $133k–$186k 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
$237,169
Avg monthly
$19,764
Best month
$25,745
May 2026
Sales mix
75% Liq
24% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID280584500B0050000
Property owner (landlord)EPIC WEST GL LLC
Total building SF whole parcel — Fuzzy's Taco Shop is in UNIT 3407,332
Fuzzy's Taco Shop's footprint estimated — suite-level not on file 2,500 sf
Assessed value$2,300,000

Fuzzy's Taco Shop's share

Est. base rent ~$4/sqft/yr · 2,500 sqft · Class A $912/mo
NNN CAM / insurance$137/mo
NNN property tax$1,568/mo
Personal property tax own fixtures · Prop 99200507400000000 $941/mo
Total occupancy $3,558/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 $237,169 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$237,169
COGS (24%)−$56,921
Labor (14%)−$33,204
Occupancy−$38,421
TX MB gross tax (6.7%)−$15,890
Utilities / ins / mktg (8%)−$18,974
Card surcharge net+$2,609
Net profit $76,368
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$237,169
COGS (27%)−$64,036
Labor (17%)−$40,319
Occupancy−$42,690
TX MB gross tax (6.7%)−$15,890
Utilities / ins / mktg (10%)−$23,717
Card surcharge net+$2,609
Net profit $53,126
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$237,169
COGS (30%)−$71,151
Labor (22%)−$52,177
Occupancy−$46,959
TX MB gross tax (6.7%)−$15,890
Utilities / ins / mktg (12%)−$28,460
Card surcharge net+$2,609
Net profit $25,140
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 Gp Taco LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $53,126/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 (~$53,126 net) estimated

Revenue multiple
$119k–$190k
0.5–0.8× gross
SDE multiple
$133k–$186k
2.5–3.5× earnings
Cap rate
$161k–$213k
25–33%
Suggested range
$133k–$186k
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 $677,626–$1,185,845/yr in total revenue (your liquor portion of $237,169 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
$678k–$1,186k
food + liquor + service
Estimated net (10–15%)
$68k–$178k
restaurant margin
Full-business value
$186k–$652k
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 2026-06-26

Lookup pending — check back tomorrow

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