3500 S RANCH RD 620 B TX
| Owner | JWJ ASSOCIATES LLC |
|---|---|
| Parcel ID | 0125680603 |
| Short ID | 892289 |
| Type | Real |
| Use Code | 32 Restaurant |
| Valuation | Income |
| Improvement SF | 4,738 SF |
| Land SF | 32,435 SF |
| Acres | 0.745 |
| Year Built | 2013 |
| Legal | UNT B GATEWAY TO FALCONHEAD COMMERCIAL CONDOMINIUMS PLUS 9.9659 % INT IN COM AREA |
| Neighborhood | 32SWE |
| Land | $518,965 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $518,965 |
| Improvement | $2,207,035 |
|---|---|
| Total Improvement | $2,207,035 |
| Market | $2,726,000 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $2,726,000 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $2,726,000 |
| Taxable Value | $2,726,000 |
|---|
Appreciation: Market value has risen +13.9% from $2,393,104 (2021) to $2,726,000 (2025), a CAGR of 3.3% over 4 years. Growth has been relatively flat for this asset class. 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 Commercial parcel countywide rose +17.8%, so this parcel has lagged 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 $44,815. 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 19% of market value ($518,965 land vs $2,207,035 improvements), about $16/SF of land. Most value sits in the improvements, so building condition, age (~13 yrs), and rent roll drive the underwriting.
Submarket Position: At $2,726,000, this parcel sits in the upper-middle (50th–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 +2.8% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $3,147,606 by 2031, with an estimated annual tax burden around $44,848. 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.
4 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 1ST | 1st Floor | 4,738 SF | ✓ |
| 501 | CANOPY | 601 SF | ✗ |
| 611 | TERRACE | 601 SF | ✗ |
| 482 | LIGHT POLES | 11 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% | $28,342.22 | $28,342.22 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $10,245.53 | $10,245.53 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $3,217.31 | $3,217.31 | Paid |
| E06 Travis County ESD # 06 | 0.1000% | 0.0867% | 0.0831% | 0.0876% | 0.0904% | +0.0028% | $2,464.28 | $2,464.28 | Paid |
| VBC City of Bee Cave | 0.0200% | 0.0200% | 0.0200% | 0.0200% | 0.0200% | +0.0000% | $545.20 | $545.20 | Paid |
| Combined Rate | 1.8193% | 1.7357% | 1.5825% | 1.6256% | 1.6440% | +0.0184% | $44,814.54 | $44,814.54 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| ILT Lake Travis ISD | 1.0397% | $28,342.22 | 63.2% |
| TCO Travis County | 0.3758% | $10,245.53 | 22.9% |
| THD Travis Central Health | 0.1180% | $3,217.31 | 7.2% |
| E06 Travis County ESD # 06 | 0.0904% | $2,464.28 | 5.5% |
| VBC City of Bee Cave | 0.0200% | $545.20 | 1.2% |
| Total | 1.6440% | $44,814.54 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $2,744,549 | $2,726,000 | +0.7% |
| Assessed Value | $2,744,549 | $2,726,000 | +0.7% |
| Land Value | $518,965 | $518,965 | +0.0% |
| Improvement Value | $2,225,584 | $2,207,035 | +0.8% |
| Taxable Value | $2,744,549 | $2,726,000 | +0.7% |
| Total Tax 2026 = estimate |
~$45,119
Estimated
|
~$44,815
Partial
|
|
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $2,744,549 | $518,965 | $2,225,584 | — | $2,744,549 | $2,744,549 | Not yet — post-cert | Preliminary |
| 2025 | $2,726,000 | $518,965 | $2,207,035 | — | $2,726,000 | $2,726,000 | ~$44,815 | Partial |
| 2024 | $2,856,661 | $518,965 | $2,337,696 | — | $2,856,661 | $2,856,661 | $45,529 | Verified |
| 2023 | $2,757,786 | $518,965 | $2,238,821 | — | $2,757,786 | $2,757,786 | $43,643 | Verified |
| 2022 | $2,660,858 | $518,965 | $2,141,893 | — | $2,660,858 | $2,660,858 | $46,185 | Verified |
| 2021 | $2,393,104 | $518,965 | $1,874,139 | — | $2,393,104 | $2,393,104 | $43,537 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +0.7% | +0.7% | ~100% | Not available | Partial |
| 2025 | -4.6% | -4.6% | ~100% | Not available | Partial |
| 2024 | +3.6% | +3.6% | ~100% | No billing data | Verified |
| 2023 | +3.6% | +3.6% | ~100% | No billing data | Verified |
| 2022 | +11.2% | +11.2% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +13.9% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +0.7% | +2.9% | +2.8% | +11.2% | 2022 | -4.6% | 2025 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2021 | 100.0% | 2021 |
| 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 |
$44,815 | $44,742 | ~$45,030 | $46,185 | 2022 | $43,537 | 2021 |
No large value jumps, delinquencies, or data anomalies found for this parcel.
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2027 | ~$2,820,804 | ~$2,820,804 | ~1.6001% | ~$45,137 | +2.8% |
| 2028 | ~$2,899,177 | ~$2,899,177 | ~1.5563% | ~$45,120 | +5.6% |
| 2029 | ~$2,979,728 | ~$2,979,728 | ~1.5125% | ~$45,068 | +8.6% |
| 2030 | ~$3,062,517 | ~$3,062,517 | ~1.4687% | ~$44,978 | +11.6% |
| 2031 | ~$3,147,606 | ~$3,147,606 | ~1.4248% | ~$44,848 | +14.7% |
| 2027 | ~$2,765,913 | ~$2,765,913 | ~1.6440% | ~$45,471 | +0.8% |
| 2028 | ~$2,787,443 | ~$2,787,443 | ~1.6440% | ~$45,825 | +1.6% |
| 2029 | ~$2,809,140 | ~$2,809,140 | ~1.6440% | ~$46,181 | +2.4% |
| 2030 | ~$2,831,007 | ~$2,831,007 | ~1.6440% | ~$46,541 | +3.2% |
| 2031 | ~$2,853,044 | ~$2,853,044 | ~1.6440% | ~$46,903 | +4.0% |
| 2027 | ~$2,875,695 | ~$2,875,695 | ~1.5782% | ~$45,385 | +4.8% |
| 2028 | ~$3,013,107 | ~$3,013,107 | ~1.5125% | ~$45,573 | +9.8% |
| 2029 | ~$3,157,086 | ~$3,157,086 | ~1.4467% | ~$45,675 | +15.0% |
| 2030 | ~$3,307,944 | ~$3,307,944 | ~1.3810% | ~$45,683 | +20.5% |
| 2031 | ~$3,466,011 | ~$3,466,011 | ~1.3153% | ~$45,587 | +26.3% |
In 2025, this property's market value of $2,726,000 places it in the 50th–75th percentile for Commercial properties in Travis County (13595 comparable) — +97% 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 | $2,726,000 | $632,506 | $1,382,921 | $3,258,143 | ↑ Above median | -0.8% |
| 2024 | $2,856,661 | $647,500 | $1,401,787 | $3,362,090 | ↑ Above median | +0.0% |
| 2023 | $2,757,786 | $651,680 | $1,383,015 | $3,277,245 | ↑ Above median | +9.7% |
| 2022 | $2,660,858 | $535,964 | $1,190,250 | $2,842,216 | ↑ Above median | +3.3% |
| 2021 | $2,393,104 | $538,645 | $1,173,514 | $2,782,974 | ↑ Above 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 | — |