← Fuzzy's Taco Shop /

Financials

MB712160
Dashboard › Fuzzy's Taco Shop › Financial Intelligence

Fuzzy's Taco Shop

510 E ABRAM ST, Arlington, TX 76010 · TABC MB712160

Mixed Beverage Arlington Market Enriched 2026-07-10
$120,102 Annual gross (L12M) ▲ 18.7% latest MoM Click for monthly detail
$10,008 Avg monthly ▲ 31.0% latest vs avg Click for monthly detail
~36% Est. net margin (likely) $43,406/yr est. net Click for cost model
$109k–$120k Est. acquisition range 0.95× 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): $343,149 – $600,510/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 510 E ABRAM ST, Arlington, Texas (TABC MB712160). Over the most recent 12 months it reported $120,102 in gross alcohol sales, averaging $10,008/month with a best month of $13,110. Sales mix: ~79% liquor · 20% beer · 1% wine. The building at this address is owned by TEC FOODS LLC $61,410 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $43,406 (~36% margin). Acquisition value is estimated at $109k–$120k 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
$120,102
Avg monthly
$10,008
Best month
$13,110
May 2026
Sales mix
79% Liq
20% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID13469835
Property owner (landlord)TEC FOODS LLC
Assessed value$61,410

Fuzzy's Taco Shop's share

Est. base rent ~$1/sqft/yr · 2,500 sqft · Class C $230/mo
NNN CAM / insurance$35/mo
NNN property tax$61/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $426/mo

Occupancy analysis

All-in occupancy cost is 4.3% 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 $120,102 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~45%
Revenue$120,102
COGS (24%)−$28,824
Labor (14%)−$16,814
Occupancy−$4,603
TX MB gross tax (6.7%)−$8,047
Utilities / ins / mktg (8%)−$9,608
Card surcharge net+$1,321
Net profit $53,526
Most Likely
Typical bar, light food program, full two-shift staffing
~36%
Revenue$120,102
COGS (27%)−$32,428
Labor (17%)−$20,417
Occupancy−$5,115
TX MB gross tax (6.7%)−$8,047
Utilities / ins / mktg (10%)−$12,010
Card surcharge net+$1,321
Net profit $43,406
Stressed
Heavy food, larger crew, higher rent
~26%
Revenue$120,102
COGS (30%)−$36,031
Labor (22%)−$26,422
Occupancy−$5,626
TX MB gross tax (6.7%)−$8,047
Utilities / ins / mktg (12%)−$14,412
Card surcharge net+$1,321
Net profit $30,885
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 Tec Foods LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $43,406/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 (~$43,406 net) estimated

Revenue multiple
$60k–$96k
0.5–0.8× gross
SDE multiple
$109k–$152k
2.5–3.5× earnings
Cap rate
$132k–$174k
25–33%
Suggested range
$109k–$120k
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 $343,149–$600,510/yr in total revenue (your liquor portion of $120,102 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
$343k–$601k
food + liquor + service
Estimated net (10–15%)
$34k–$90k
restaurant margin
Full-business value
$94k–$330k
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 2026-06-27

Lookup pending — check back tomorrow

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