4409 PREVAIL LN 28 TX
| Owner | HSIEH STACY |
|---|---|
| Parcel ID | 0124000698 |
| Short ID | 926327 |
| Type | Real |
| Use Code | 16 Townhome |
| Valuation | Cost |
| Improvement SF | 2,884 SF |
| Land SF | 2,570 SF |
| Acres | 0.059 |
| Year Built | 2024 |
| Legal | UNT 28 GROVE MASTER CONDOMINIUMS THE AMENDED PLUS .376 % INT IN COM AREA |
| Neighborhood | Y319C1 |
| Land | $51,398 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $51,398 |
| Improvement | $1,011,146 |
|---|---|
| Total Improvement | $1,011,146 |
| Market | $1,062,544 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $1,062,544 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $1,062,544 |
| Taxable Value | $1,062,544 |
|---|
Appreciation: Market value has risen +3122.4% from $32,974 (2021) to $1,062,544 (2025), a CAGR of 138.3% over 4 years. This is strong appreciation — well above typical inflation. Most of this growth came in a single year (2024→2025), not a steady climb — worth checking what drove that reappraisal rather than assuming a smooth trend.
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 $21,745. Austin ISD is the largest single contributor, at 45.2% of the total 2025 levy.
Asset Class: O. This is valued using the cost approach, tied more to replacement cost and physical condition than to income performance.
Value Composition: Land carries 5% of market value ($51,398 land vs $1,011,146 improvements), about $20/SF of land. Most value sits in the improvements, so building condition, age (~2 yrs), and rent roll drive the underwriting.
Forward Outlook: Holding the +104.9% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $42,945,957 by 2031, with an estimated annual tax burden around $808,991. 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.
14 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 095 | HVAC RESIDENTIAL | 3,840 SF | ✗ |
| 3RD | 3rd Floor | 1,220 SF | ✓ |
| 2ND | 2nd Floor | 964 SF | ✓ |
| 4TH | 4th Floor | 956 SF | ✓ |
| 1ST | 1st Floor | 700 SF | ✓ |
| 041 | GARAGE ATT 1ST F | 497 SF | ✓ |
| 012 | PORCH OPEN 2ND F | 225 SF | ✗ |
| 014 | PORCH OPEN 4TH F | 143 SF | ✗ |
| 011 | PORCH OPEN 1ST F | 55 SF | ✗ |
| 581 | STORAGE ATT | 36 SF | ✓ |
| 251 | BATHROOM | 4 SF | ✓ |
| 252 | BEDROOMS | 4 SF | ✓ |
| 250 | HALF BATHROOM | 2 SF | ✓ |
| 477 | ELEVATOR RES | 1 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% | $9,830.66 | $9,830.66 | Paid |
| CAT City of Austin | 0.5410% | 0.4627% | 0.4458% | 0.4776% | 0.5240% | +0.0464% | $5,567.91 | $5,567.91 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $3,993.52 | $3,993.52 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $1,254.05 | $1,254.05 | Paid |
| ACT Austin Community College | 0.1048% | 0.0987% | 0.0986% | 0.1013% | 0.1034% | +0.0021% | $1,098.67 | $1,098.67 | Paid |
| Combined Rate | 2.1767% | 1.9749% | 1.8092% | 1.9818% | 2.0465% | +0.0647% | $21,744.81 | $21,744.81 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IAU Austin ISD | 0.9252% | $9,830.66 | 45.2% |
| CAT City of Austin | 0.5240% | $5,567.91 | 25.6% |
| TCO Travis County | 0.3758% | $3,993.52 | 18.4% |
| THD Travis Central Health | 0.1180% | $1,254.05 | 5.8% |
| ACT Austin Community College | 0.1034% | $1,098.67 | 5.1% |
| Total | 2.0465% | $21,744.81 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $1,190,000 | $1,062,544 | +12.0% |
| Assessed Value | $1,190,000 | $1,062,544 | +12.0% |
| Land Value | $51,398 | $51,398 | +0.0% |
| Improvement Value | $1,138,602 | $1,011,146 | +12.6% |
| Taxable Value | $1,190,000 | $1,062,544 | +12.0% |
| Total Tax 2026 = estimate |
~$24,353
Estimated
|
~$21,745
Partial
|
|
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $1,190,000 | $51,398 | $1,138,602 | — | $1,190,000 | $1,190,000 | Not yet — post-cert | Preliminary |
| 2025 | $1,062,544 | $51,398 | $1,011,146 | — | $1,062,544 | $1,062,544 | ~$21,745 | Partial |
| 2024 | $41,118 | $51,398 | — | — | $41,118 | $41,118 | $815 | Verified |
| 2023 | $41,118 | $51,398 | — | — | $41,118 | $41,118 | $744 | Verified |
| 2022 | $33,447 | $41,809 | — | — | $33,447 | $33,447 | $661 | Verified |
| 2021 | $32,974 | $32,974 | — | — | $32,974 | $32,974 | $718 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +12.0% | +12.0% | ~100% | Not available | Partial |
| 2025 | +2484.1% ! | +2484.1% | ~100% | Not available | Partial |
| 2024 | +0.0% | +0.0% | ~100% | No billing data | Verified |
| 2023 | +22.9% | +22.9% | ~100% | No billing data | Verified |
| 2022 | +1.4% | +1.4% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +3122.4% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +12.0% | +504.1% | +104.9% | +2484.1% | 2025 | +0.0% | 2024 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2021 | 100.0% | 2021 |
| Effective Tax Rate (2025) | 2.0500% | 2.0500% | — | 2.0500% | 2025 | 2.0500% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$21,745 | $4,936 | ~$311,634 | $21,745 | 2025 | $661 | 2022 |
Market value changed by 2484% in 2025, flagged as unusually large. Verify against comparable sales before using this value in underwriting.
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2027 | ~$2,437,934 | ~$2,437,934 | ~2.0139% | ~$49,098 | +104.9% |
| 2028 | ~$4,994,558 | ~$4,994,558 | ~1.9814% | ~$98,962 | +319.7% |
| 2029 | ~$10,232,274 | ~$10,232,274 | ~1.9488% | ~$199,411 | +759.9% |
| 2030 | ~$20,962,700 | ~$20,962,700 | ~1.9163% | ~$401,706 | +1661.6% |
| 2031 | ~$42,945,957 | ~$42,945,957 | ~1.8837% | ~$808,991 | +3508.9% |
| 2027 | ~$2,414,134 | ~$2,414,134 | ~2.0465% | ~$49,405 | +102.9% |
| 2028 | ~$4,897,517 | ~$4,897,517 | ~2.0465% | ~$100,227 | +311.6% |
| 2029 | ~$9,935,516 | ~$9,935,516 | ~2.0465% | ~$203,329 | +734.9% |
| 2030 | ~$20,156,027 | ~$20,156,027 | ~2.0465% | ~$412,490 | +1593.8% |
| 2031 | ~$40,890,219 | ~$40,890,219 | ~2.0465% | ~$836,812 | +3336.2% |
| 2027 | ~$2,461,734 | ~$2,461,734 | ~1.9977% | ~$49,177 | +106.9% |
| 2028 | ~$5,092,552 | ~$5,092,552 | ~1.9488% | ~$99,246 | +327.9% |
| 2029 | ~$10,534,882 | ~$10,534,882 | ~1.9000% | ~$200,165 | +785.3% |
| 2030 | ~$21,793,347 | ~$21,793,347 | ~1.8512% | ~$403,437 | +1731.4% |
| 2031 | ~$45,083,558 | ~$45,083,558 | ~1.8024% | ~$812,573 | +3688.5% |
| 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 | — |