← Fd's Grillhouse /

Financials

RM927975
Dashboard › Fd's Grillhouse › Financial Intelligence

Fd's Grillhouse

8934 S BROADWAY AVE STE 494, Tyler, TX 75703 · TABC RM927975

Mixed Beverage Tyler Market Enriched 2026-07-10
$805,863 Annual gross (L12M) ▲ 15.0% latest MoM Click for monthly detail
$67,155 Avg monthly ▲ 9.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $226,407/yr est. net Click for cost model
$566k–$792k Est. acquisition range 0.84× 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $1,790,807 – $3,223,452/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Fd's Grillhouse My bars

Executive Summary

Click to expand full narrative

Fd's Grillhouse is a mixed-beverage licensed establishment at 8934 S BROADWAY AVE STE 494, Tyler, Texas (TABC RM927975). Over the most recent 12 months it reported $805,863 in gross alcohol sales, averaging $67,155/month with a best month of $80,800. Sales mix: ~73% liquor · 11% beer · 16% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $226,407 (~28% margin). Acquisition value is estimated at $566k–$792k 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
$805,863
Avg monthly
$67,155
Best month
$80,800
Dec 2025
Sales mix
73% Liq
11% Beer · 16% 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)$7,051/mo
NNN CAM / insurance$1,058/mo
Total occupancy$8,263/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 $805,863 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$805,863
COGS (24%)−$193,407
Labor (14%)−$112,821
Occupancy−$89,245
TX MB gross tax (6.7%)−$53,993
Utilities / ins / mktg (8%)−$64,469
Card surcharge net+$8,864
Net profit $300,792
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$805,863
COGS (27%)−$217,583
Labor (17%)−$136,997
Occupancy−$99,161
TX MB gross tax (6.7%)−$53,993
Utilities / ins / mktg (10%)−$80,586
Card surcharge net+$8,864
Net profit $226,407
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$805,863
COGS (30%)−$241,759
Labor (22%)−$177,290
Occupancy−$109,078
TX MB gross tax (6.7%)−$53,993
Utilities / ins / mktg (12%)−$96,704
Card surcharge net+$8,864
Net profit $135,905
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 White Sand LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $226,407/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 (~$226,407 net) estimated

Revenue multiple
$403k–$645k
0.5–0.8× gross
SDE multiple
$566k–$792k
2.5–3.5× earnings
Cap rate
$686k–$906k
25–33%
Suggested range
$566k–$792k
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 · Restaurant / Bar

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

We estimate this restaurant / bar pulls $1,790,807–$3,223,452/yr in total revenue (your liquor portion of $805,863 is roughly 25–45% 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
$1,791k–$3,223k
food + liquor + service
Estimated net (10–15%)
$179k–$484k
restaurant margin
Full-business value
$492k–$1,773k
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 2026-07-02

Lookup pending — check back tomorrow

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