20406 EARHART LN TX 78645
| Owner | HILL AT GREEN DEER LLC |
|---|---|
| Parcel ID | 0164830227 |
| Short ID | 165786 |
| Type | Real |
| Use Code | 02 Duplex |
| Valuation | Cost |
| Improvement SF | 2,886 SF |
| Land SF | 4,862,463 SF |
| Acres | 111.627 |
| Year Built | 2023 |
| Legal | ACR 118.705 PARCELS 1 - 9 WORLD OF RESORTS GOLF COURSE HIGHLAND LAKE EST SEC 5-18,32 & ABS 2534 SUR 36 CANTWELL J ACR .9550 (TOTAL 119.660 ACRES) |
| Neighborhood | 92EXE |
| Land | $781,388 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $781,388 |
| Improvement | $379,567 |
|---|---|
| Total Improvement | $379,567 |
| Market | $1,160,955 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $1,160,955 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $1,160,955 |
| Taxable Value | $1,160,955 |
|---|
Appreciation: Market value has risen +21.8% from $952,820 (2021) to $1,160,955 (2025), a CAGR of 5.1% over 4 years. This represents moderate, steady growth. 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 6 taxing entities is 2.1307% in 2025 (+0.0473% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $24,737. Lago Vista ISD is the largest single contributor, at 47.7% of the total 2025 levy.
Asset Class: Commercial. No homestead exemptions apply — full market value is taxable. This is valued using the cost approach, tied more to replacement cost and physical condition than to income performance.
Value Composition: Land carries 67% of market value ($781,388 land vs $379,567 improvements), about $0/SF of land. Land and improvements both carry meaningful weight; value is balanced between the structure and its site.
Submarket Position: At $1,160,955, this parcel sits in the lower-middle (25th–50th 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 +4.3% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $1,447,649 by 2031, with an estimated annual tax burden around $24,558. 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.
8 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 095 | HVAC RESIDENTIAL | 2,886 SF | ✗ |
| 2ND | 2nd Floor | 1,740 SF | ✓ |
| 1ST | 1st Floor | 1,146 SF | ✓ |
| 041 | GARAGE ATT 1ST F | 880 SF | ✓ |
| 012 | PORCH OPEN 2ND F | 64 SF | ✗ |
| 348 | GOLF COURSE | 18 SF | ✓ |
| 252 | BEDROOMS | 6 SF | ✓ |
| 251 | BATHROOM | 4 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 |
|---|---|---|---|---|---|---|---|---|---|
| ILV Lago Vista ISD | 1.2020% | 1.1846% | 1.0192% | 1.0169% | 1.0169% | +0.0000% | $11,805.75 | $11,805.75 | Paid |
| CLV City of Lago Vista | 0.6070% | 0.4283% | 0.4139% | 0.4231% | 0.4200% | -0.0031% | $4,876.01 | $4,876.01 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $4,363.39 | $4,363.39 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $1,370.19 | $1,370.19 | Paid |
| E01 Travis County ESD # 01 | 0.1000% | 0.1000% | 0.1000% | 0.1000% | 0.1000% | +0.0000% | $1,160.96 | $1,160.96 | Paid |
| E07 Travis County ESD # 07 | 0.1000% | 0.0784% | 0.0842% | 0.0910% | 0.1000% | +0.0090% | $1,160.57 | $1,160.57 | Paid |
| Combined Rate | 2.4782% | 2.2082% | 2.0226% | 2.0834% | 2.1307% | +0.0473% | $24,736.87 | $24,736.87 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| ILV Lago Vista ISD | 1.0169% | $11,805.75 | 47.7% |
| CLV City of Lago Vista | 0.4200% | $4,876.01 | 19.7% |
| TCO Travis County | 0.3758% | $4,363.39 | 17.6% |
| THD Travis Central Health | 0.1180% | $1,370.19 | 5.5% |
| E01 Travis County ESD # 01 | 0.1000% | $1,160.96 | 4.7% |
| E07 Travis County ESD # 07 | 0.1000% | $1,160.57 | 4.7% |
| Total | 2.1307% | $24,736.87 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $1,174,457 | $1,160,955 | +1.2% |
| Assessed Value | $1,174,457 | $1,160,955 | +1.2% |
| Land Value | $781,388 | $781,388 | +0.0% |
| Improvement Value | $393,069 | $379,567 | +3.6% |
| Taxable Value | $1,174,457 | $1,160,955 | +1.2% |
| Total Tax 2026 = estimate |
~$25,025
Estimated
|
~$24,737
Partial
|
|
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $1,174,457 | $781,388 | $393,069 | — | $1,174,457 | $1,174,457 | Not yet — post-cert | Preliminary |
| 2025 | $1,160,955 | $781,388 | $379,567 | — | $1,160,955 | $1,160,955 | ~$24,737 | Partial |
| 2024 | $1,099,953 | $781,388 | $318,565 | — | $1,099,953 | $1,099,953 | $22,917 | Verified |
| 2023 | $781,388 | $781,388 | — | — | $781,388 | $781,388 | $15,805 | Verified |
| 2022 | $782,220 | $782,221 | — | — | $782,220 | $782,220 | $17,273 | Verified |
| 2021 | $952,820 | $837,620 | $115,200 | — | $952,820 | $952,820 | $23,613 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +1.2% | +1.2% | ~100% | Not available | Partial |
| 2025 | +5.5% | +5.5% | ~100% | Not available | Partial |
| 2024 | +40.8% | +40.8% | ~100% | No billing data | Verified |
| 2023 | -0.1% | -0.1% | ~100% | No billing data | Verified |
| 2022 | -17.9% | -17.9% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +21.8% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +1.2% | +5.9% | +4.3% | +40.8% | 2024 | -17.9% | 2022 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2021 | 100.0% | 2021 |
| Effective Tax Rate (2025) | 2.1300% | 2.1300% | — | 2.1300% | 2025 | 2.1300% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$24,737 | $20,869 | ~$24,847 | $24,737 | 2025 | $15,805 | 2023 |
No large value jumps, delinquencies, or data anomalies found for this parcel.
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2027 | ~$1,224,623 | ~$1,224,623 | ~2.0439% | ~$25,030 | +4.3% |
| 2028 | ~$1,276,932 | ~$1,276,932 | ~1.9570% | ~$24,990 | +8.7% |
| 2029 | ~$1,331,475 | ~$1,331,475 | ~1.8702% | ~$24,901 | +13.4% |
| 2030 | ~$1,388,347 | ~$1,388,347 | ~1.7833% | ~$24,758 | +18.2% |
| 2031 | ~$1,447,649 | ~$1,447,649 | ~1.6964% | ~$24,558 | +23.3% |
| 2027 | ~$1,201,134 | ~$1,201,134 | ~2.1307% | ~$25,593 | +2.3% |
| 2028 | ~$1,228,416 | ~$1,228,416 | ~2.1307% | ~$26,174 | +4.6% |
| 2029 | ~$1,256,319 | ~$1,256,319 | ~2.1307% | ~$26,769 | +7.0% |
| 2030 | ~$1,284,855 | ~$1,284,855 | ~2.1307% | ~$27,377 | +9.4% |
| 2031 | ~$1,314,039 | ~$1,314,039 | ~2.1307% | ~$27,999 | +11.9% |
| 2027 | ~$1,248,112 | ~$1,248,112 | ~2.0004% | ~$24,968 | +6.3% |
| 2028 | ~$1,326,386 | ~$1,326,386 | ~1.8702% | ~$24,805 | +12.9% |
| 2029 | ~$1,409,569 | ~$1,409,569 | ~1.7399% | ~$24,525 | +20.0% |
| 2030 | ~$1,497,969 | ~$1,497,969 | ~1.6096% | ~$24,111 | +27.5% |
| 2031 | ~$1,591,913 | ~$1,591,913 | ~1.4793% | ~$23,549 | +35.5% |
In 2025, this property's market value of $1,160,955 places it in the 25th–50th percentile for Commercial properties in Travis County (13595 comparable) — -16% below 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 | $1,160,955 | $632,506 | $1,382,921 | $3,258,143 | ↓ Below median | -0.8% |
| 2024 | $1,099,953 | $647,500 | $1,401,787 | $3,362,090 | ↓ Below median | +0.0% |
| 2023 | $781,388 | $651,680 | $1,383,015 | $3,277,245 | ↓ Below median | +9.7% |
| 2022 | $782,220 | $535,964 | $1,190,250 | $2,842,216 | ↓ Below median | +3.3% |
| 2021 | $952,820 | $538,645 | $1,173,514 | $2,782,974 | ↓ Below 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 | — |