1600 WATERCLIFFE DR TX 78645
| Owner | TEXAPP LLC |
|---|---|
| Parcel ID | 0154780104 |
| Short ID | 542690 |
| Type | Real |
| Use Code | C1 Vacant Lot |
| Valuation | Cost |
| Improvement SF | — |
| Land SF | 71,874 SF |
| Acres | 1.650 |
| Year Built | — |
| Legal | LOT 8 BLK A WATERFORD ON LAKE TRAVIS SEC 3B |
| Neighborhood | S05WF |
| Land | $1,121,250 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $1,121,250 |
| Improvement | — |
|---|---|
| Total Improvement | — |
| Market | $1,121,250 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $1,121,250 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $1,121,250 |
| Taxable Value | $1,121,250 |
|---|
Appreciation: Market value has risen +276.8% from $297,540 (2021) to $1,121,250 (2025), a CAGR of 39.3% over 4 years. This is strong appreciation — well above typical inflation. Growth has been fairly evenly spread across these years rather than concentrated in one jump. Over the same span, the median Land/Vacant parcel countywide rose +283.7%, so this parcel has lagged the broader land/vacant market over the same period.
Tax Burden: The combined rate across 5 taxing entities is 1.7107% in 2025 (+0.0504% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $19,182. Lago Vista ISD is the largest single contributor, at 59.4% of the total 2025 levy.
Asset Class: Land / Vacant. This is valued using the cost approach, tied more to replacement cost and physical condition than to income performance.
Value Composition: Land carries 100% of market value ($1,121,250 land vs $0 improvements), about $16/SF of land. With value concentrated in the land, this reads as a land-dominated asset — the classic higher-and-best-use / redevelopment signal. Underwrite the dirt, not the building.
Submarket Position: At $1,121,250, this parcel sits in the top quartile (≥75th percentile) of Land/Vacant property in Travis County — county median $84,423 (P25 $24,862 / P75 $362,804, n=35,611). Land/Vacant here is the broad TCAD category — every land/vacant 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 +14.1% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $1,111,195 by 2031, with an estimated annual tax burden around $16,781. 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.
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 |
|---|---|---|---|---|---|---|---|---|---|
| ILV Lago Vista ISD | 1.2020% | 1.1846% | 1.0192% | 1.0169% | 1.0169% | +0.0000% | $10,616.44 | $10,616.44 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $3,923.82 | $3,923.82 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $1,232.16 | $1,232.16 | Paid |
| E01 Travis County ESD # 01 | 0.1000% | 0.1000% | 0.1000% | 0.1000% | 0.1000% | +0.0000% | $1,044.00 | $1,044.00 | Paid |
| E07 Travis County ESD # 07 | 0.1000% | 0.0784% | 0.0842% | 0.0910% | 0.1000% | +0.0090% | $1,043.66 | $1,043.66 | Paid |
| Combined Rate | 1.8712% | 1.7799% | 1.6087% | 1.6603% | 1.7107% | +0.0504% | $17,860.08 | $17,860.08 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| ILV Lago Vista ISD | 1.0169% | $10,616.44 | 59.4% |
| TCO Travis County | 0.3758% | $3,923.82 | 22.0% |
| THD Travis Central Health | 0.1180% | $1,232.16 | 6.9% |
| E01 Travis County ESD # 01 | 0.1000% | $1,044.00 | 5.8% |
| E07 Travis County ESD # 07 | 0.1000% | $1,043.66 | 5.8% |
| Total | 1.7107% | $17,860.08 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $575,000 | $1,121,250 | -48.7% |
| Assessed Value | $575,000 | $1,121,250 | -48.7% |
| Land Value | $575,000 | $1,121,250 | -48.7% |
| Improvement Value | — | — | — |
| Taxable Value | $575,000 | $1,121,250 | -48.7% |
| Total Tax 2026 = estimate |
~$9,837
Estimated
|
~$17,860
Partial
|
|
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $575,000 | $575,000 | — | — | $575,000 | $575,000 | Not yet — post-cert | Preliminary |
| 2025 | $1,121,250 | $1,121,250 | — | — | $1,121,250 | $1,121,250 | ~$17,860 | Partial |
| 2024 | $1,044,000 | $1,495,000 | — | — | $1,044,000 | $1,044,000 | $17,334 | Verified |
| 2023 | $1,044,000 | $1,044,000 | — | — | $1,044,000 | $1,044,000 | $16,795 | Verified |
| 2022 | $793,440 | $793,440 | — | — | $793,440 | $793,440 | $14,123 | Verified |
| 2021 | $297,540 | $297,540 | — | — | $297,540 | $297,540 | $5,568 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | -48.7% | -48.7% | ~100% | Not available | Partial |
| 2025 | +7.4% | +7.4% | ~100% | Not available | Partial |
| 2024 | +0.0% | +0.0% | ~100% | No billing data | Verified |
| 2023 | +31.6% | +31.6% | ~100% | No billing data | Verified |
| 2022 | +166.7% ! | +166.7% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +276.8% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | -48.7% | +31.4% | +14.1% | +166.7% | 2022 | -48.7% | 2026 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2021 | 100.0% | 2021 |
| Effective Tax Rate (2025) | 1.5900% | 1.5900% | — | 1.5900% | 2025 | 1.5900% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$17,860 | $14,336 | ~$13,724 | $17,860 | 2025 | $5,568 | 2021 |
Market value changed by 167% 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 | ~$655,983 | ~$655,983 | ~1.6706% | ~$10,959 | +14.1% |
| 2028 | ~$748,371 | ~$748,371 | ~1.6305% | ~$12,202 | +30.2% |
| 2029 | ~$853,771 | ~$853,771 | ~1.5904% | ~$13,578 | +48.5% |
| 2030 | ~$974,015 | ~$974,015 | ~1.5503% | ~$15,100 | +69.4% |
| 2031 | ~$1,111,195 | ~$1,111,195 | ~1.5102% | ~$16,781 | +93.3% |
| 2027 | ~$644,483 | ~$644,483 | ~1.7107% | ~$11,025 | +12.1% |
| 2028 | ~$722,362 | ~$722,362 | ~1.7107% | ~$12,358 | +25.6% |
| 2029 | ~$809,651 | ~$809,651 | ~1.7107% | ~$13,851 | +40.8% |
| 2030 | ~$907,489 | ~$907,489 | ~1.7107% | ~$15,525 | +57.8% |
| 2031 | ~$1,017,149 | ~$1,017,149 | ~1.7107% | ~$17,401 | +76.9% |
| 2027 | ~$667,483 | ~$667,483 | ~1.6506% | ~$11,017 | +16.1% |
| 2028 | ~$774,840 | ~$774,840 | ~1.5904% | ~$12,323 | +34.8% |
| 2029 | ~$899,465 | ~$899,465 | ~1.5302% | ~$13,764 | +56.4% |
| 2030 | ~$1,044,134 | ~$1,044,134 | ~1.4701% | ~$15,349 | +81.6% |
| 2031 | ~$1,212,072 | ~$1,212,072 | ~1.4099% | ~$17,089 | +110.8% |
In 2025, this property's market value of $1,121,250 places it in the top 25% for Land/Vacant properties in Travis County (35611 comparable) — 13× the county median of $84,423. Land/Vacant here is the broad TCAD category — every land/vacant 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 | $1,121,250 | $24,862 | $84,423 | $362,804 | ↑ Top 25% | +2.1% |
| 2024 | $1,044,000 | $23,000 | $66,000 | $328,966 | ↑ Top 25% | +0.0% |
| 2023 | $1,044,000 | $24,692 | $71,500 | $270,000 | ↑ Top 25% | +0.0% |
| 2022 | $793,440 | $15,000 | $55,000 | $180,000 | ↑ Top 25% | +100.0% |
| 2021 | $297,540 | $8,000 | $22,000 | $81,900 | ↑ 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 | 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 | Coordinates cached from a prior lookup | — |