← Ramsey's Roadhouse Ball Joint /

Financials

N 200113177
Dashboard › Ramsey's Roadhouse Ball Joint › Financial Intelligence

Ramsey's Roadhouse Ball Joint

505 N 4TH ST, Wills Point, TX 75169 · TABC N 200113177

Mixed Beverage Wills Point Market Enriched 2026-07-11
$295,803 Annual gross (L12M) ▲ 14.4% latest MoM Click for monthly detail
$24,650 Avg monthly ▲ 6.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $82,636/yr est. net Click for cost model
$207k–$289k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $295,803 – $328,670/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Ramsey's Roadhouse Ball Joint My bars

Executive Summary

Click to expand full narrative

Ramsey's Roadhouse Ball Joint is a mixed-beverage licensed establishment at 505 N 4TH ST, Wills Point, Texas (TABC N 200113177). Over the most recent 12 months it reported $295,803 in gross alcohol sales, averaging $24,650/month with a best month of $29,214. Sales mix: ~55% liquor · 45% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $82,636 (~28% margin). Acquisition value is estimated at $207k–$289k 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
$295,803
Avg monthly
$24,650
Best month
$29,214
Jul 2025
Sales mix
55% Liq
45% Beer · 0% 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)$2,588/mo
NNN CAM / insurance$388/mo
Total occupancy$3,072/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 $295,803 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$295,803
COGS (24%)−$70,993
Labor (14%)−$41,412
Occupancy−$33,181
TX MB gross tax (6.7%)−$19,819
Utilities / ins / mktg (8%)−$23,664
Card surcharge net+$3,254
Net profit $109,987
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$295,803
COGS (27%)−$79,867
Labor (17%)−$50,287
Occupancy−$36,868
TX MB gross tax (6.7%)−$19,819
Utilities / ins / mktg (10%)−$29,580
Card surcharge net+$3,254
Net profit $82,636
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$295,803
COGS (30%)−$88,741
Labor (22%)−$65,077
Occupancy−$40,555
TX MB gross tax (6.7%)−$19,819
Utilities / ins / mktg (12%)−$35,496
Card surcharge net+$3,254
Net profit $49,369
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 Ramsey's Roadhouse Ball Joint looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $82,636/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 (~$82,636 net) estimated

Revenue multiple
$148k–$237k
0.5–0.8× gross
SDE multiple
$207k–$289k
2.5–3.5× earnings
Cap rate
$250k–$331k
25–33%
Suggested range
$207k–$289k
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 2026-07-04

Lookup pending — check back tomorrow

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