1003 BEAVER TRL TX 78746
| Owner | 1003 BEAVER TRAIL SERIES |
|---|---|
| Parcel ID | 0109150154 |
| Short ID | 107828 |
| Type | Real |
| Use Code | 02 Duplex |
| Valuation | Cost |
| Improvement SF | 2,328 SF |
| Land SF | 13,542 SF |
| Acres | 0.311 |
| Year Built | 1973 |
| Legal | LOT 7 WESTWOOD PARK |
| Neighborhood | M2005 |
| Land | $963,671 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $963,671 |
| Improvement | $219,129 |
|---|---|
| Total Improvement | $219,129 |
| Market | $1,182,800 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $1,182,800 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $1,182,800 |
| Taxable Value | $1,182,800 |
|---|
Appreciation: Market value has risen +34.9% from $877,100 (2021) to $1,182,800 (2025), a CAGR of 7.8% over 4 years. This represents moderate, steady growth. Growth has been fairly evenly spread across these years rather than concentrated in one jump. 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 1.4611% in 2025 (-0.0092% vs 2024 — rates decreased ). At the current taxable value, estimated annual taxes are $17,282. Eanes ISD is the largest single contributor, at 57.0% 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 81% of market value ($963,671 land vs $219,129 improvements), about $71/SF of land. With value concentrated in the land under a ~53-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 $1,182,800, 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 +3.4% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $1,226,535 by 2031, with an estimated annual tax burden around $14,442. 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.
7 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 1ST | 1st Floor | 2,328 SF | ✓ |
| 095 | HVAC RESIDENTIAL | 2,328 SF | ✗ |
| 512 | DECK UNCOVRED | 661 SF | ✗ |
| 061 | CARPORT ATT 1ST | 420 SF | ✗ |
| 581 | STORAGE ATT | 100 SF | ✓ |
| 251 | BATHROOM | 2 SF | ✓ |
| 522 | FIREPLACE | 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 |
|---|---|---|---|---|---|---|---|---|---|
| IEA Eanes ISD | 1.0608% | 1.0046% | 0.8880% | 0.8855% | 0.8322% | -0.0533% | $9,843.26 | $9,843.26 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $4,445.49 | $4,445.49 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $1,395.98 | $1,395.98 | Paid |
| E09 Travis County ESD # 09 | 0.0807% | 0.0726% | 0.0735% | 0.0710% | 0.0758% | +0.0048% | $896.56 | $896.56 | Paid |
| W10 WCID # 10 | 0.0773% | 0.0675% | 0.0634% | 0.0614% | 0.0592% | -0.0022% | $700.22 | $700.22 | Paid |
| Combined Rate | 1.6880% | 1.5616% | 1.4302% | 1.4703% | 1.4611% | -0.0092% | $17,281.51 | $17,281.51 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IEA Eanes ISD | 0.8322% | $9,843.26 | 57.0% |
| TCO Travis County | 0.3758% | $4,445.49 | 25.7% |
| THD Travis Central Health | 0.1180% | $1,395.98 | 8.1% |
| E09 Travis County ESD # 09 | 0.0758% | $896.56 | 5.2% |
| W10 WCID # 10 | 0.0592% | $700.22 | 4.1% |
| Total | 1.4611% | $17,281.51 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $1,037,205 | $1,182,800 | -12.3% |
| Assessed Value | $1,037,205 | $1,182,800 | -12.3% |
| Land Value | $864,930 | $963,671 | -10.2% |
| Improvement Value | $172,275 | $219,129 | -21.4% |
| Taxable Value | $1,037,205 | $1,182,800 | -12.3% |
| Total Tax 2026 = estimate |
~$15,154
Estimated
|
~$17,282
Partial
|
|
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $1,037,205 | $864,930 | $172,275 | — | $1,037,205 | $1,037,205 | Not yet — post-cert | Preliminary |
| 2025 | $1,182,800 | $963,671 | $219,129 | — | $1,182,800 | $1,182,800 | ~$17,282 | Partial |
| 2024 | $1,163,631 | $1,100,000 | $63,631 | — | $1,163,631 | $1,163,631 | $17,109 | Verified |
| 2023 | $1,565,176 | $1,100,000 | $465,176 | — | $1,565,176 | $1,565,176 | $21,043 | Verified |
| 2022 | $1,198,860 | $1,100,000 | $98,860 | −$300,120 | $898,740 | $713,053 | $11,912 | Verified |
| 2021 | $877,100 | $627,000 | $250,100 | −$152,408 | $724,692 | $555,886 | $10,244 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | -12.3% | -12.3% | ~100% | Not available | Partial |
| 2025 | +1.6% | +1.6% | ~100% | Not available | Partial |
| 2024 | -25.7% | -25.7% | ~100% | No billing data | Verified |
| 2023 | +30.6% | +74.2% | ~100% | No billing data | Verified |
| 2022 | +36.7% | +24.0% | 75.0% | No billing data | Verified |
| 2021 | base year | — | 82.6% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +34.9% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | -12.3% | +6.2% | +3.4% | +36.7% | 2022 | -25.7% | 2024 |
| Assessment Ratio | 100.0% | 92.9% | — | 100.0% | 2023 | 75.0% | 2022 |
| Effective Tax Rate (2025) | 1.4600% | 1.4600% | — | 1.4600% | 2025 | 1.4600% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$17,282 | $15,518 | ~$14,779 | $21,043 | 2023 | $10,244 | 2021 |
No large value jumps, delinquencies, or data anomalies found for this parcel.
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2027 | ~$1,072,575 | ~$1,072,575 | ~1.4043% | ~$15,063 | +3.4% |
| 2028 | ~$1,109,151 | ~$1,109,151 | ~1.3476% | ~$14,947 | +6.9% |
| 2029 | ~$1,146,975 | ~$1,146,975 | ~1.2909% | ~$14,806 | +10.6% |
| 2030 | ~$1,186,088 | ~$1,186,088 | ~1.2342% | ~$14,638 | +14.4% |
| 2031 | ~$1,226,535 | ~$1,226,535 | ~1.1774% | ~$14,442 | +18.3% |
| 2027 | ~$1,051,831 | ~$1,051,831 | ~1.4611% | ~$15,368 | +1.4% |
| 2028 | ~$1,066,663 | ~$1,066,663 | ~1.4611% | ~$15,585 | +2.8% |
| 2029 | ~$1,081,705 | ~$1,081,705 | ~1.4611% | ~$15,804 | +4.3% |
| 2030 | ~$1,096,958 | ~$1,096,958 | ~1.4611% | ~$16,027 | +5.8% |
| 2031 | ~$1,112,427 | ~$1,112,427 | ~1.4611% | ~$16,253 | +7.3% |
| 2027 | ~$1,093,319 | ~$1,093,319 | ~1.3760% | ~$15,044 | +5.4% |
| 2028 | ~$1,152,469 | ~$1,152,469 | ~1.2909% | ~$14,877 | +11.1% |
| 2029 | ~$1,214,819 | ~$1,214,819 | ~1.2058% | ~$14,648 | +17.1% |
| 2030 | ~$1,280,543 | ~$1,280,543 | ~1.1207% | ~$14,351 | +23.5% |
| 2031 | ~$1,349,822 | ~$1,349,822 | ~1.0356% | ~$13,979 | +30.1% |
In 2025, this property's market value of $1,182,800 places it in the top 25% for Multi-Family properties in Travis County (12570 comparable) — +128% 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 | $1,182,800 | $438,150 | $519,086 | $747,031 | ↑ Top 25% | -7.5% |
| 2024 | $1,163,631 | $467,312 | $564,206 | $847,583 | ↑ Top 25% | -6.3% |
| 2023 | $1,565,176 | $503,694 | $616,727 | $918,308 | ↑ Top 25% | +0.9% |
| 2022 | $1,198,860 | $506,269 | $614,560 | $904,074 | ↑ Top 25% | +39.0% |
| 2021 | $877,100 | $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 | — |