2302 TRAILSIDE DR TX 78704
| Owner | GOLDSMITH LIVING TRUST |
|---|---|
| Parcel ID | 0104071102 |
| Short ID | 104207 |
| Type | Real |
| Use Code | 02 Duplex |
| Valuation | Cost |
| Improvement SF | 2,262 SF |
| Land SF | 11,648 SF |
| Acres | 0.267 |
| Year Built | 1970 |
| Legal | LOT 12 BLK 1 BARTON HOLLOW |
| Neighborhood | L1005 |
| Land | $821,229 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $821,229 |
| Improvement | $135,696 |
|---|---|
| Total Improvement | $135,696 |
| Market | $956,925 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $956,925 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $956,925 |
| Exemptions on file | HS,OV65 |
|---|---|
| Taxable Value | $956,925 |
Appreciation: Market value has risen +31.4% from $728,069 (2021) to $956,925 (2025), a CAGR of 7.1% over 4 years. This represents moderate, steady growth. Most of this growth came in a single year (2021→2022), not a steady climb — worth checking what drove that reappraisal rather than assuming a smooth trend. Over the same span, the median Multi-Family parcel countywide rose +19.0%, so this parcel has outpaced the broader multi-family market over the same period.
Tax Burden: The combined rate across 5 taxing entities is 2.0465% in 2025 (+0.0647% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $19,583. Austin ISD is the largest single contributor, at 45.8% of the total 2025 levy.
Asset Class: Multi-family residential. This is valued using the cost approach, tied more to replacement cost and physical condition than to income performance.
Value Composition: Land carries 86% of market value ($821,229 land vs $135,696 improvements), about $71/SF of land. With value concentrated in the land under a ~56-year-old structure, this reads as a land-dominated asset — the classic higher-and-best-use / redevelopment signal. Underwrite the dirt, not the building.
Submarket Position: At $956,925, this parcel sits in the top quartile (≥75th percentile) of Multi-Family property in Travis County — county median $519,086 (P25 $438,150 / P75 $747,031, n=12,570). Multi-Family here is the broad TCAD category — every multi-family property countywide, any size or use — not a use-code-specific peer group. See the Peer Set and the Where This Property Stands benchmark below, which narrows to this property's actual use code, for parcel-level comparables.
Forward Outlook: Holding the +7.2% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $1,456,825 by 2031, with an estimated annual tax burden around $27,443. Estimated Forward figures are model projections, not certified — see the 6-Year Projection section for the low/base/high bands.
No delinquent taxes on record.
8 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 1ST | 1st Floor | 2,262 SF | ✓ |
| 095 | HVAC RESIDENTIAL | 2,262 SF | ✗ |
| 041 | GARAGE ATT 1ST F | 253 SF | ✓ |
| 061 | CARPORT ATT 1ST | 200 SF | ✗ |
| 011 | PORCH OPEN 1ST F | 128 SF | ✗ |
| 612 | TERRACE UNCOVERD | 80 SF | ✗ |
| 581 | STORAGE ATT | 48 SF | ✓ |
| 251 | BATHROOM | 2 SF | ✓ |
Estimate only. The appraisal district sets value as of Jan 1 (not at sale price). A sale is strong evidence of market value and is typically reflected in the next Jan 1 valuation. Taxing units set rates annually. Modeled from government data — not a legal or tax opinion.
| Entity | 2021 Rate | 2022 Rate | 2023 Rate | 2024 Rate | 2025 Rate | YoY (2024→25) | Amt Due | Amt Paid | Balance |
|---|---|---|---|---|---|---|---|---|---|
| IAU Austin ISD | 1.0617% | 0.9966% | 0.8595% | 0.9505% | 0.9252% | -0.0253% | $6,344.91 | $6,344.91 | Paid |
| CAT City of Austin | 0.5410% | 0.4627% | 0.4458% | 0.4776% | 0.5240% | +0.0464% | $3,406.60 | $3,406.60 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $2,626.68 | $2,626.68 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $775.29 | $775.29 | Paid |
| ACT Austin Community College | 0.1048% | 0.0987% | 0.0986% | 0.1013% | 0.1034% | +0.0021% | $697.86 | $697.86 | Paid |
| Combined Rate | 2.1767% | 1.9749% | 1.8092% | 1.9818% | 2.0465% | +0.0647% | $13,851.34 | $13,851.34 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IAU Austin ISD | 0.9252% | $6,344.91 | 45.8% |
| CAT City of Austin | 0.5240% | $3,406.60 | 24.6% |
| TCO Travis County | 0.3758% | $2,626.68 | 19.0% |
| THD Travis Central Health | 0.1180% | $775.29 | 5.6% |
| ACT Austin Community College | 0.1034% | $697.86 | 5.0% |
| Total | 2.0465% | $13,851.34 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $1,029,888 | $956,925 | +7.6% |
| Assessed Value | $1,029,888 | $956,925 | +7.6% |
| Land Value | $821,229 | $821,229 | +0.0% |
| Improvement Value | $208,659 | $135,696 | +53.8% |
| Taxable Value | $1,029,888 | $956,925 | +7.6% |
| Exemptions | HS,OV65 | HS,OV65 | |
| Total Tax 2026 = estimate |
~$21,076
Estimated
|
~$13,851
Partial
|
|
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $1,029,888 | $821,229 | $208,659 | — | $1,029,888 | $1,029,888 | Not yet — post-cert | Preliminary |
| 2025 | $956,925 | $821,229 | $135,696 | — | $956,925 | $956,925 | ~$13,851 | Partial |
| 2024 | $1,149,130 | $1,125,000 | $24,130 | −$59,589 | $1,089,541 | $827,163 | $16,488 | Verified |
| 2023 | $1,381,021 | $1,187,500 | $193,521 | −$255,986 | $1,125,035 | $886,510 | $16,902 | Verified |
| 2022 | $1,455,077 | $1,187,500 | $267,577 | −$352,477 | $1,102,600 | $888,486 | $18,495 | Verified |
| 2021 | $728,069 | $531,250 | $196,819 | — | $728,069 | $533,420 | $12,980 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +7.6% | +7.6% | ~100% | Not available | Partial |
| 2025 | -16.7% | -12.2% | ~100% | Not available | Partial |
| 2024 | -16.8% | -3.2% | 94.8% | No billing data | Verified |
| 2023 | -5.1% | +2.0% | 81.5% | No billing data | Verified |
| 2022 | +99.9% ! | +51.4% | 75.8% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +31.4% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +7.6% | +13.8% | +7.2% | +99.9% | 2022 | -16.8% | 2024 |
| Assessment Ratio | 100.0% | 92.0% | — | 100.0% | 2021 | 75.8% | 2022 |
| Effective Tax Rate (2025) | 1.4500% | 1.4500% | — | 1.4500% | 2025 | 1.4500% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$13,851 | $15,743 | ~$24,775 | $18,495 | 2022 | $12,980 | 2021 |
Market value changed by 100% in 2022, flagged as unusually large. Verify against comparable sales before using this value in underwriting.
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2027 | ~$1,103,859 | ~$1,103,859 | ~2.0139% | ~$22,231 | +7.2% |
| 2028 | ~$1,183,142 | ~$1,183,142 | ~1.9814% | ~$23,443 | +14.9% |
| 2029 | ~$1,268,120 | ~$1,268,120 | ~1.9488% | ~$24,714 | +23.1% |
| 2030 | ~$1,359,202 | ~$1,359,202 | ~1.9163% | ~$26,046 | +32.0% |
| 2031 | ~$1,456,825 | ~$1,456,825 | ~1.8837% | ~$27,443 | +41.5% |
| 2027 | ~$1,083,261 | ~$1,083,261 | ~2.0465% | ~$22,169 | +5.2% |
| 2028 | ~$1,139,400 | ~$1,139,400 | ~2.0465% | ~$23,318 | +10.6% |
| 2029 | ~$1,198,448 | ~$1,198,448 | ~2.0465% | ~$24,526 | +16.4% |
| 2030 | ~$1,260,557 | ~$1,260,557 | ~2.0465% | ~$25,797 | +22.4% |
| 2031 | ~$1,325,884 | ~$1,325,884 | ~2.0465% | ~$27,134 | +28.7% |
| 2027 | ~$1,124,456 | ~$1,124,456 | ~1.9977% | ~$22,463 | +9.2% |
| 2028 | ~$1,227,709 | ~$1,227,709 | ~1.9488% | ~$23,926 | +19.2% |
| 2029 | ~$1,340,442 | ~$1,340,442 | ~1.9000% | ~$25,469 | +30.2% |
| 2030 | ~$1,463,527 | ~$1,463,527 | ~1.8512% | ~$27,093 | +42.1% |
| 2031 | ~$1,597,913 | ~$1,597,913 | ~1.8024% | ~$28,800 | +55.2% |
In 2025, this property's market value of $956,925 places it in the top 25% for Multi-Family properties in Travis County (12570 comparable) — +84% above the county median of $519,086. Multi-Family here is the broad TCAD category — every multi-family property countywide, any size or use — not a use-code-specific peer group. Use the Use Code filter above to narrow to this property's actual type.
| Year | This Property | Bottom 25% | Median | Top 25% | Position | Group YoY |
|---|---|---|---|---|---|---|
| 2025 | $956,925 | $438,150 | $519,086 | $747,031 | ↑ Top 25% | -7.5% |
| 2024 | $1,149,130 | $467,312 | $564,206 | $847,583 | ↑ Top 25% | -6.3% |
| 2023 | $1,381,021 | $503,694 | $616,727 | $918,308 | ↑ Top 25% | +0.9% |
| 2022 | $1,455,077 | $506,269 | $614,560 | $904,074 | ↑ Top 25% | +39.0% |
| 2021 | $728,069 | $353,349 | $436,046 | $657,886 | ↑ Top 25% | base yr |
| Source | What it provides | Coverage for this parcel | Confidence |
|---|---|---|---|
| TCAD Certified Appraisal Roll ↗ | Market, assessed, and taxable value; land/improvement split; exemptions | 2025 | Certified |
| Texas Comptroller Annual Jurisdiction Roll (AJR) | Prior-year market and taxable value | 2021–2024 | Verified |
| TCAD Preliminary Export ↗ | First-look 2026 appraisal value, subject to change at certification | 2026 (exported June 9, 2026; certifies July 25, 2026) | Preliminary |
| Travis County Rates History ↗ | Adopted tax rate for each of this parcel's taxing entities | 1990–2025 | Verified |
| TaxCurOpenData | Current-year (2025) tax billing, by taxing entity | 2025 | Partial |
| PIR bulk billing export | Prior-year tax billing, Travis County Tax Office | 2021, 2022, 2023, 2024 | Verified |
| Satellite imagery (Esri World Imagery) | Aerial view of the parcel | Located by geocoding this parcel's address — may not resolve for every address | — |