FLINTROCK RD TX 78738
| Owner | LAKEWAY MOB PARTNERS LLC |
|---|---|
| Parcel ID | 0129730303 |
| Short ID | 910336 |
| Type | Real |
| Use Code | 55 Medical Office (>10,000 SF) |
| Valuation | Income |
| Improvement SF | 56,148 SF |
| Land SF | 279,023 SF |
| Acres | 6.405 |
| Year Built | 2025 |
| Legal | LOT 1 OVERLOOK AT LAKEWAY |
| Neighborhood | 55SWE |
| Land | $3,906,322 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $3,906,322 |
| Improvement | $9,147,668 |
|---|---|
| Total Improvement | $9,147,668 |
| Market | $13,053,990 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $13,053,990 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $13,053,990 |
| Taxable Value | $13,053,990 |
|---|
Appreciation: Market value has risen +163.4% from $4,956,491 (2021) to $13,053,990 (2025), a CAGR of 27.4% over 4 years. This is strong appreciation — well above typical inflation. Most of this growth came in a single year (2023→2024), 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 7 taxing entities is 2.1146% in 2025 (+0.0599% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $276,041. Lake Travis ISD is the largest single contributor, at 56.0% 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 30% of market value ($3,906,322 land vs $9,147,668 improvements), about $14/SF of land. Most value sits in the improvements, so building condition, age (~1 yrs), and rent roll drive the underwriting.
Submarket Position: At $13,053,990, 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 +29.4% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $65,078,027 by 2031, with an estimated annual tax burden around $525,529. 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 | 18,716 SF | ✓ |
| 2ND | 2nd Floor | 18,716 SF | ✓ |
| 3RD | 3rd Floor | 18,716 SF | ✓ |
| 4TH | 4th Floor | 18,716 SF | ✓ |
| Entity | 2024 Rate | 2025 Rate | Rate Effect |
|---|---|---|---|
| Travis County | 0.3444% | 0.3758% | +4,099 |
| Lake Travis ISD | 1.0656% | 1.0397% | -3,381 |
| Travis Central Health | 0.1080% | 0.1180% | +1,312 |
| City of Lakeway | 0.1598% | 0.1696% | +1,285 |
| Travis County ESD # 06 | 0.0876% | 0.0904% | +365 |
| WCID # 17 | 0.0533% | 0.0560% | +352 |
| WCID # 17 (Flintrock Ranch Estates) | 0.2360% | 0.2650% | +113 |
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% | $135,722.33 | $122,272.38 | $13,449.95 |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $49,062.77 | $44,200.69 | $4,862.08 |
| CLW City of Lakeway | 0.1545% | 0.1290% | 0.1440% | 0.1598% | 0.1696% | +0.0098% | $22,144.79 | $19,950.26 | $2,194.53 |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $15,406.71 | $13,879.92 | $1,526.79 |
| E06 Travis County ESD # 06 | 0.1000% | 0.0867% | 0.0831% | 0.0876% | 0.0904% | +0.0028% | $11,800.68 | $10,631.24 | $1,169.44 |
| W17 WCID # 17 | 0.0568% | 0.0543% | 0.0533% | 0.0533% | 0.0560% | +0.0027% | $7,310.23 | $6,585.79 | $724.44 |
| WFR WCID # 17 (Flintrock Ranch Estates) | 0.3422% | 0.3422% | 0.2580% | 0.2360% | 0.2650% | +0.0290% | $1,035.17 | $932.59 | $102.58 |
| Combined Rate | 2.3528% | 2.2412% | 2.0178% | 2.0547% | 2.1146% | +0.0599% | $242,482.68 | $218,452.87 | $24,029.81 |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| ILT Lake Travis ISD | 1.0397% | $135,722.33 | 56.0% |
| TCO Travis County | 0.3758% | $49,062.77 | 20.2% |
| CLW City of Lakeway | 0.1696% | $22,144.79 | 9.1% |
| THD Travis Central Health | 0.1180% | $15,406.71 | 6.4% |
| E06 Travis County ESD # 06 | 0.0904% | $11,800.68 | 4.9% |
| W17 WCID # 17 | 0.0560% | $7,310.23 | 3.0% |
| WFR WCID # 17 (Flintrock Ranch Estates) | 0.2650% | $1,035.17 | 0.4% |
| Total | 2.1146% | $242,482.68 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $17,959,918 | $13,053,990 | +37.6% |
| Assessed Value | $17,959,918 | $13,053,990 | +37.6% |
| Land Value | $3,906,322 | $3,906,322 | +0.0% |
| Improvement Value | $14,053,596 | $9,147,668 | +53.6% |
| Taxable Value | $17,959,918 | $13,053,990 | +37.6% |
| Total Tax 2026 = estimate |
~$379,782
Estimated
|
$242,483 | ⓘ |
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $17,959,918 | $3,906,322 | $14,053,596 | — | $17,959,918 | $17,959,918 | Not yet — post-cert | Preliminary |
| 2025 | $13,053,990 | $3,906,322 | $9,147,668 | — | $13,053,990 | $13,053,990 | $242,483 | Verified |
| 2024 | $11,265,674 | $3,906,322 | $7,359,352 | — | $11,265,674 | $11,265,674 | $205,812 | Verified |
| 2023 | $5,925,365 | $3,906,322 | $2,019,043 | — | $5,925,365 | $5,925,365 | $108,641 | Verified |
| 2022 | $5,692,367 | $4,882,903 | $809,464 | — | $5,692,367 | $5,692,367 | $110,180 | Verified |
| 2021 | $4,956,491 | $4,882,903 | $73,588 | — | $4,956,491 | $4,956,491 | $99,109 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +37.6% | +37.6% | ~100% | Not available | Partial |
| 2025 | +15.9% | +15.9% | ~100% | 1.8600% | Verified |
| 2024 | +90.1% ! | +90.1% | ~100% | No billing data | Verified |
| 2023 | +4.1% | +4.1% | ~100% | No billing data | Verified |
| 2022 | +14.8% | +14.8% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +163.4% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +37.6% | +32.5% | +29.4% | +90.1% | 2024 | +4.1% | 2023 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2021 | 100.0% | 2021 |
| Effective Tax Rate (2025) | 1.8600% | 1.8600% | — | 1.8600% | 2025 | 1.8600% | 2025 |
| Tax Amount | $242,483 | $153,245 | ~$464,277 | $242,483 | 2025 | $99,109 | 2021 |
Market value changed by 90% in 2024, flagged as unusually large. Verify against comparable sales before using this value in underwriting.
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2027 | ~$23,234,341 | ~$19,755,910 | ~2.0551% | ~$405,997 | +29.4% |
| 2028 | ~$30,057,743 | ~$21,731,501 | ~1.9955% | ~$433,657 | +67.4% |
| 2029 | ~$38,885,024 | ~$23,904,651 | ~1.9360% | ~$462,789 | +116.5% |
| 2030 | ~$50,304,678 | ~$26,295,116 | ~1.8764% | ~$493,411 | +180.1% |
| 2031 | ~$65,078,027 | ~$28,924,628 | ~1.8169% | ~$525,529 | +262.4% |
| 2027 | ~$22,875,142 | ~$19,755,910 | ~2.1146% | ~$417,760 | +27.4% |
| 2028 | ~$29,135,553 | ~$21,731,501 | ~2.1146% | ~$459,536 | +62.2% |
| 2029 | ~$37,109,296 | ~$23,904,651 | ~2.1146% | ~$505,489 | +106.6% |
| 2030 | ~$47,265,274 | ~$26,295,116 | ~2.1146% | ~$556,038 | +163.2% |
| 2031 | ~$60,200,713 | ~$28,924,628 | ~2.1146% | ~$611,642 | +235.2% |
| 2027 | ~$23,593,539 | ~$19,755,910 | ~2.0253% | ~$400,115 | +31.4% |
| 2028 | ~$30,994,300 | ~$21,731,501 | ~1.9360% | ~$420,717 | +72.6% |
| 2029 | ~$40,716,513 | ~$23,904,651 | ~1.8467% | ~$441,438 | +126.7% |
| 2030 | ~$53,488,365 | ~$26,295,116 | ~1.7573% | ~$462,097 | +197.8% |
| 2031 | ~$70,266,458 | ~$28,924,628 | ~1.6680% | ~$482,473 | +291.2% |
In 2025, this property's market value of $13,053,990 places it in the top 25% for Commercial properties in Travis County (13595 comparable) — 9× 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 | $13,053,990 | $632,506 | $1,382,921 | $3,258,143 | ↑ Top 25% | -0.8% |
| 2024 | $11,265,674 | $647,500 | $1,401,787 | $3,362,090 | ↑ Top 25% | +0.0% |
| 2023 | $5,925,365 | $651,680 | $1,383,015 | $3,277,245 | ↑ Top 25% | +9.7% |
| 2022 | $5,692,367 | $535,964 | $1,190,250 | $2,842,216 | ↑ Top 25% | +3.3% |
| 2021 | $4,956,491 | $538,645 | $1,173,514 | $2,782,974 | ↑ 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 | Verified |
| 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 | — |