BULL CREEK RD 57 78731
| Owner | OSEE LYDIA & WILLIAM HOON |
|---|---|
| Parcel ID | 0124000988 |
| Short ID | 962307 |
| Type | Real |
| Use Code | 16 Townhome |
| Valuation | Cost |
| Improvement SF | 3,491 SF |
| Land SF | 2,570 SF |
| Acres | 0.059 |
| Year Built | 2022 |
| Legal | GROVE MASTER CONDOMINIUMS THE AMENDED UNT 57 0.3220%INT IN COMMON AREA |
| Neighborhood | Y319C1 |
| Land | $51,398 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $51,398 |
| Improvement | $1,221,086 |
|---|---|
| Total Improvement | $1,221,086 |
| Market | $1,272,484 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $1,272,484 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $1,272,484 |
| Taxable Value | $1,272,484 |
|---|
Appreciation: Market value has risen +3704.5% from $33,447 (2022) to $1,272,484 (2025), a CAGR of 236.3% over 3 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.
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 $26,041. 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 4% of market value ($51,398 land vs $1,221,086 improvements), about $20/SF of land. Most value sits in the improvements, so building condition, age (~4 yrs), and rent roll drive the underwriting.
Forward Outlook: Holding the +151.8% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $136,273,641 by 2031, with an estimated annual tax burden around $40,814. 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.
11 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 095 | HVAC RESIDENTIAL | 3,491 SF | ✗ |
| 2ND | 2nd Floor | 1,592 SF | ✓ |
| 1ST | 1st Floor | 1,419 SF | ✓ |
| 3RD | 3rd Floor | 480 SF | ✓ |
| 513 | DECK COVERED | 450 SF | ✗ |
| 041 | GARAGE ATT 1ST F | 441 SF | ✓ |
| 512 | DECK UNCOVRED | 330 SF | ✗ |
| 011 | PORCH OPEN 1ST F | 222 SF | ✗ |
| 252 | BEDROOMS | 3 SF | ✓ |
| 251 | BATHROOM | 2 SF | ✓ |
| 250 | HALF BATHROOM | 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% | $11,773.02 | $11,773.02 | Paid |
| CAT City of Austin | 0.5410% | 0.4627% | 0.4458% | 0.4776% | 0.5240% | +0.0464% | $6,668.03 | $6,668.03 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $4,782.57 | $4,782.57 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $1,501.82 | $1,501.82 | Paid |
| ACT Austin Community College | 0.1048% | 0.0987% | 0.0986% | 0.1013% | 0.1034% | +0.0021% | $1,315.75 | $1,315.75 | Paid |
| Combined Rate | 2.1767% | 1.9749% | 1.8092% | 1.9818% | 2.0465% | +0.0647% | $26,041.19 | $26,041.19 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IAU Austin ISD | 0.9252% | $11,773.02 | 45.2% |
| CAT City of Austin | 0.5240% | $6,668.03 | 25.6% |
| TCO Travis County | 0.3758% | $4,782.57 | 18.4% |
| THD Travis Central Health | 0.1180% | $1,501.82 | 5.8% |
| ACT Austin Community College | 0.1034% | $1,315.75 | 5.1% |
| Total | 2.0465% | $26,041.19 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $1,345,321 | $1,272,484 | +5.7% |
| Assessed Value | $1,345,321 | $1,272,484 | +5.7% |
| Land Value | $51,398 | $51,398 | +0.0% |
| Improvement Value | $1,293,923 | $1,221,086 | +6.0% |
| Taxable Value | $1,345,321 | $1,272,484 | +5.7% |
| Total Tax 2026 = estimate |
~$27,532
Estimated
|
~$26,041
Partial
|
|
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $1,345,321 | $51,398 | $1,293,923 | — | $1,345,321 | $1,345,321 | Not yet — post-cert | Preliminary |
| 2025 | $1,272,484 | $51,398 | $1,221,086 | — | $1,272,484 | $1,272,484 | ~$26,041 | Partial |
| 2024 | $1,228,238 | $51,398 | $1,176,840 | — | $1,228,238 | $1,228,238 | $19,473 | Verified |
| 2023 | $1,441,259 | $51,398 | $1,389,861 | — | $1,441,259 | $1,441,259 | $26,076 | Verified |
| 2022 | $33,447 | $41,809 | — | — | $33,447 | $33,447 | $661 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +5.7% | +5.7% | ~100% | Not available | Partial |
| 2025 | +3.6% | +3.6% | ~100% | Not available | Partial |
| 2024 | -14.8% | -14.8% | ~100% | No billing data | Verified |
| 2023 | +4209.1% ! | +4209.1% | ~100% | No billing data | Verified |
| 2022 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +3704.5% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +5.7% | +1050.9% | +151.8% | +4209.1% | 2023 | -14.8% | 2024 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2022 | 100.0% | 2022 |
| 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 |
$26,041 | $18,063 | ~$35,102 | $26,076 | 2023 | $661 | 2022 |
Market value changed by 4209% in 2023, flagged as unusually large. Verify against comparable sales before using this value in underwriting.
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2027 | ~$3,387,998 | ~$1,479,853 | ~2.0139% | ~$29,803 | +151.8% |
| 2028 | ~$8,532,186 | ~$1,627,838 | ~1.9814% | ~$32,254 | +534.2% |
| 2029 | ~$21,487,084 | ~$1,790,622 | ~1.9488% | ~$34,896 | +1497.2% |
| 2030 | ~$54,112,135 | ~$1,969,684 | ~1.9163% | ~$37,745 | +3922.2% |
| 2031 | ~$136,273,641 | ~$2,166,653 | ~1.8837% | ~$40,814 | +10029.5% |
| 2027 | ~$3,361,091 | ~$1,479,853 | ~2.0465% | ~$30,285 | +149.8% |
| 2028 | ~$8,397,204 | ~$1,627,838 | ~2.0465% | ~$33,313 | +524.2% |
| 2029 | ~$20,979,208 | ~$1,790,622 | ~2.0465% | ~$36,645 | +1459.4% |
| 2030 | ~$52,413,538 | ~$1,969,684 | ~2.0465% | ~$40,309 | +3796.0% |
| 2031 | ~$130,947,696 | ~$2,166,653 | ~2.0465% | ~$44,340 | +9633.6% |
| 2027 | ~$3,414,904 | ~$1,479,853 | ~1.9977% | ~$29,562 | +153.8% |
| 2028 | ~$8,668,244 | ~$1,627,838 | ~1.9488% | ~$31,724 | +544.3% |
| 2029 | ~$22,003,092 | ~$1,790,622 | ~1.9000% | ~$34,022 | +1535.5% |
| 2030 | ~$55,851,688 | ~$1,969,684 | ~1.8512% | ~$36,463 | +4051.6% |
| 2031 | ~$141,771,488 | ~$2,166,653 | ~1.8024% | ~$39,051 | +10438.1% |
| 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 | 2022–2024 | 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 | 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 | — |