3944 S F M RD 620 G-2 TX
| Owner | MAT MANAGEMENT SERVICES LLC & |
|---|---|
| Parcel ID | 0121630310 |
| Short ID | 933382 |
| Type | Real |
| Use Code | 43 Strip Center (>10,000 SF) |
| Valuation | Income |
| Improvement SF | 9,642 SF |
| Land SF | 46,220 SF |
| Acres | 1.061 |
| Year Built | 2017 |
| Legal | UNT G-2 PARK AT BEE CAVE CONDOMINIUMS THE PLUS 6.43 % INT IN COM AREA |
| Neighborhood | 43SWE |
| Land | $693,302 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $693,302 |
| Improvement | $3,309,775 |
|---|---|
| Total Improvement | $3,309,775 |
| Market | $4,003,077 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $4,003,077 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $4,003,077 |
| Taxable Value | $4,003,077 |
|---|
Appreciation: Market value has risen +462.6% from $711,584 (2021) to $4,003,077 (2025), a CAGR of 54.0% over 4 years. This is strong appreciation — well above typical inflation. Most of this growth came in a single year (2022→2023), not a steady climb — worth checking what drove that reappraisal rather than assuming a smooth trend. Over the same span, the median Commercial parcel countywide rose +17.8%, so this parcel has outpaced the broader commercial market over the same period.
Tax Burden: The combined rate across 5 taxing entities is 1.6440% in 2025 (+0.0184% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $65,809. Lake Travis ISD is the largest single contributor, at 63.2% of the total 2025 levy.
Asset Class: Commercial. No homestead exemptions apply — full market value is taxable. This is valued using the income approach, so changes in rent roll or occupancy move the appraisal more directly than they would for a cost-approach property.
Value Composition: Land carries 17% of market value ($693,302 land vs $3,309,775 improvements), about $15/SF of land. Most value sits in the improvements, so building condition, age (~9 yrs), and rent roll drive the underwriting.
Submarket Position: At $4,003,077, this parcel sits in the top quartile (≥75th percentile) of Commercial property in Travis County — county median $1,382,921 (P25 $632,506 / P75 $3,258,143, n=13,595). Commercial here is the broad TCAD category — every commercial 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 +48.4% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $36,779,734 by 2031, with an estimated annual tax burden around $524,048. 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.
1 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 1ST | 1st Floor | 9,642 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 |
|---|---|---|---|---|---|---|---|---|---|
| ILT Lake Travis ISD | 1.2301% | 1.2121% | 1.0741% | 1.0656% | 1.0397% | -0.0259% | $41,619.99 | $41,619.99 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $15,045.36 | $15,045.36 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $4,724.55 | $4,724.55 | Paid |
| E06 Travis County ESD # 06 | 0.1000% | 0.0867% | 0.0831% | 0.0876% | 0.0904% | +0.0028% | $3,618.74 | $3,618.74 | Paid |
| VBC City of Bee Cave | 0.0200% | 0.0200% | 0.0200% | 0.0200% | 0.0200% | +0.0000% | $800.62 | $800.62 | Paid |
| Combined Rate | 1.8193% | 1.7357% | 1.5825% | 1.6256% | 1.6440% | +0.0184% | $65,809.26 | $65,809.26 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| ILT Lake Travis ISD | 1.0397% | $41,619.99 | 63.2% |
| TCO Travis County | 0.3758% | $15,045.36 | 22.9% |
| THD Travis Central Health | 0.1180% | $4,724.55 | 7.2% |
| E06 Travis County ESD # 06 | 0.0904% | $3,618.74 | 5.5% |
| VBC City of Bee Cave | 0.0200% | $800.62 | 1.2% |
| Total | 1.6440% | $65,809.26 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $5,115,845 | $4,003,077 | +27.8% |
| Assessed Value | $4,803,692 | $4,003,077 | +20.0% |
| Land Value | $693,302 | $693,302 | +0.0% |
| Improvement Value | $4,422,543 | $3,309,775 | +33.6% |
| Taxable Value | $4,803,692 | $4,003,077 | +20.0% |
| HS Cap Loss | -$312,153 | — | |
| Total Tax 2026 = estimate |
~$78,971
Estimated
|
~$65,809
Partial
|
|
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $5,115,845 | $693,302 | $4,422,543 | −$312,153 | $4,803,692 | $4,803,692 | Not yet — post-cert | Preliminary |
| 2025 | $4,003,077 | $693,302 | $3,309,775 | — | $4,003,077 | $4,003,077 | ~$65,809 | Partial |
| 2024 | $4,937,815 | $693,302 | $4,244,513 | — | $4,937,815 | $4,937,815 | $69,901 | Verified |
| 2023 | $4,520,000 | $702,747 | $3,817,253 | — | $4,520,000 | $4,520,000 | $71,531 | Verified |
| 2022 | $1,667,914 | $705,829 | $962,085 | — | $1,667,914 | $1,667,914 | $28,950 | Verified |
| 2021 | $711,584 | $705,829 | $5,755 | — | $711,584 | $711,584 | $12,946 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +27.8% | +20.0% | 93.9% | Not available | Partial |
| 2025 | -18.9% | -18.9% | ~100% | Not available | Partial |
| 2024 | +9.2% | +9.2% | ~100% | No billing data | Verified |
| 2023 | +171.0% ! | +171.0% | ~100% | No billing data | Verified |
| 2022 | +134.4% ! | +134.4% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +462.6% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +27.8% | +64.7% | +48.4% | +171.0% | 2023 | -18.9% | 2025 |
| Assessment Ratio | 93.9% | 99.0% | — | 100.0% | 2021 | 93.9% | 2026 |
| Effective Tax Rate (2025) | 1.6400% | 1.6400% | — | 1.6400% | 2025 | 1.6400% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$65,809 | $49,828 | ~$287,510 | $71,531 | 2023 | $12,946 | 2021 |
Market value changed by 134% 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 | ~$7,590,242 | ~$7,590,242 | ~1.6001% | ~$121,454 | +48.4% |
| 2028 | ~$11,261,438 | ~$11,261,438 | ~1.5563% | ~$175,263 | +120.1% |
| 2029 | ~$16,708,294 | ~$16,708,294 | ~1.5125% | ~$252,710 | +226.6% |
| 2030 | ~$24,789,647 | ~$24,789,647 | ~1.4687% | ~$364,074 | +384.6% |
| 2031 | ~$36,779,734 | ~$36,779,734 | ~1.4248% | ~$524,048 | +618.9% |
| 2027 | ~$7,487,925 | ~$7,487,925 | ~1.6440% | ~$123,099 | +46.4% |
| 2028 | ~$10,959,875 | ~$10,959,875 | ~1.6440% | ~$180,177 | +114.2% |
| 2029 | ~$16,041,675 | ~$16,041,675 | ~1.6440% | ~$263,720 | +213.6% |
| 2030 | ~$23,479,769 | ~$23,479,769 | ~1.6440% | ~$386,000 | +359.0% |
| 2031 | ~$34,366,707 | ~$34,366,707 | ~1.6440% | ~$564,977 | +571.8% |
| 2027 | ~$7,692,559 | ~$7,692,559 | ~1.5782% | ~$121,406 | +50.4% |
| 2028 | ~$11,567,094 | ~$11,567,094 | ~1.5125% | ~$174,950 | +126.1% |
| 2029 | ~$17,393,129 | ~$17,393,129 | ~1.4467% | ~$251,634 | +240.0% |
| 2030 | ~$26,153,582 | ~$26,153,582 | ~1.3810% | ~$361,181 | +411.2% |
| 2031 | ~$39,326,439 | ~$39,326,439 | ~1.3153% | ~$517,244 | +668.7% |
In 2025, this property's market value of $4,003,077 places it in the top 25% for Commercial properties in Travis County (13595 comparable) — +189% above the county median of $1,382,921. Commercial here is the broad TCAD category — every commercial 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 | $4,003,077 | $632,506 | $1,382,921 | $3,258,143 | ↑ Top 25% | -0.8% |
| 2024 | $4,937,815 | $647,500 | $1,401,787 | $3,362,090 | ↑ Top 25% | +0.0% |
| 2023 | $4,520,000 | $651,680 | $1,383,015 | $3,277,245 | ↑ Top 25% | +9.7% |
| 2022 | $1,667,914 | $535,964 | $1,190,250 | $2,842,216 | ↑ Above median | +3.3% |
| 2021 | $711,584 | $538,645 | $1,173,514 | $2,782,974 | ↓ Below median | 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 | — |