1003 JUSTIN LN TX 78757
| Owner | ML CASA V LP |
|---|---|
| Parcel ID | 0231080407 |
| Short ID | 232010 |
| Type | Real |
| Use Code | 08 Apartment 100+ Units |
| Valuation | Income |
| Improvement SF | 197,280 SF |
| Land SF | 453,024 SF |
| Acres | 10.400 |
| Year Built | 1984 |
| Legal | LOT 2-3 JOSEPH CATER SUBD SEC 1 |
| Neighborhood | 08NC1 |
| Land | $18,120,960 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $18,120,960 |
| Improvement | $28,879,040 |
|---|---|
| Total Improvement | $28,879,040 |
| Market | $47,000,000 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $47,000,000 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $47,000,000 |
| Taxable Value | $47,000,000 |
|---|
Appreciation: Market value has risen +14.7% from $40,990,000 (2021) to $47,000,000 (2025), a CAGR of 3.5% over 4 years. Growth has been relatively flat for this asset class. 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. Over the same span, the median Multi-Family parcel countywide rose +19.0%, so this parcel has lagged the broader multi-family market over the same period.
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 $961,848. Austin ISD is the largest single contributor, at 45.2% of the total 2025 levy.
Asset Class: Multi-family residential. 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 39% of market value ($18,120,960 land vs $28,879,040 improvements), about $40/SF of land. Most value sits in the improvements, so building condition, age (~42 yrs), and rent roll drive the underwriting.
Submarket Position: At $47,000,000, this parcel sits in the top quartile (≥75th percentile) of Multi-Family property in Travis County — county median $519,086 (P25 $438,150 / P75 $747,031, n=12,570). Multi-Family here is the broad TCAD category — every multi-family 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 +1.9% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $49,574,961 by 2031, with an estimated annual tax burden around $933,865. 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.
25 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| SO | Sketch Only | 338,386 SF | ✗ |
| 551 | PAVED AREA | 208,000 SF | ✗ |
| 1ST | 1st Floor | 94,244 SF | ✓ |
| 2ND | 2nd Floor | 92,172 SF | ✓ |
| 591 | MASONRY TRIM SF | 34,905 SF | ✗ |
| 011C | PORCH OPEN 1ST COMM | 17,636 SF | ✗ |
| 012C | PORCH OPEN 2 COMM | 14,836 SF | ✗ |
| 3RD | 3rd Floor | 10,863 SF | ✓ |
| 581C | STORAGE ATT COMM | 6,690 SF | ✓ |
| 511 | DECK | 5,344 SF | ✗ |
| 611 | TERRACE | 3,941 SF | ✗ |
| 013C | PORCH OPEN 3 COMM | 2,936 SF | ✗ |
| 541 | FENCE COMM LF | 2,088 SF | ✗ |
| 601 | POOL COMM'L | 1,434 SF | ✗ |
| 571C | STORAGE DET COMM | 96 SF | ✓ |
| MISC | Miscellaneous | 16 SF | ✓ |
| 521 | FIREPLACE | 3 SF | ✓ |
| 152 | COMMODE AVG | 2 SF | ✓ |
| 162 | LAVATORY AVG | 2 SF | ✓ |
| 132 | PLBG 5-FIXT AVG | 1 SF | ✓ |
| 142 | BATHTUB AVG | 1 SF | ✓ |
| 242 | OBS OVEN/BURN | 1 SF | ✓ |
| 413 | STAIRWAY EXT | 1 SF | ✓ |
| 182 | SINK AVG | 1 SF | ✓ |
| 449 | SPA | 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% | $416,340.00 | $416,340.00 | Paid |
| CAT City of Austin | 0.5410% | 0.4627% | 0.4458% | 0.4776% | 0.5240% | +0.0464% | $235,807.65 | $235,807.65 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $169,130.25 | $169,130.25 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $53,110.35 | $53,110.35 | Paid |
| ACT Austin Community College | 0.1048% | 0.0987% | 0.0986% | 0.1013% | 0.1034% | +0.0021% | $46,530.00 | $46,530.00 | Paid |
| Combined Rate | 2.1767% | 1.9749% | 1.8092% | 1.9818% | 2.0465% | +0.0647% | $920,918.25 | $920,918.25 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IAU Austin ISD | 0.9252% | $416,340.00 | 45.2% |
| CAT City of Austin | 0.5240% | $235,807.65 | 25.6% |
| TCO Travis County | 0.3758% | $169,130.25 | 18.4% |
| THD Travis Central Health | 0.1180% | $53,110.35 | 5.8% |
| ACT Austin Community College | 0.1034% | $46,530.00 | 5.1% |
| Total | 2.0465% | $920,918.25 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $45,078,572 | $47,000,000 | -4.1% |
| Assessed Value | $45,078,572 | $47,000,000 | -4.1% |
| Land Value | $18,120,960 | $18,120,960 | +0.0% |
| Improvement Value | $26,957,612 | $28,879,040 | -6.7% |
| Taxable Value | $45,078,572 | $47,000,000 | -4.1% |
| Total Tax 2026 = estimate |
~$922,526
Estimated
|
~$920,918
Partial
|
|
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $45,078,572 | $18,120,960 | $26,957,612 | — | $45,078,572 | $45,078,572 | Not yet — post-cert | Preliminary |
| 2025 | $47,000,000 | $18,120,960 | $28,879,040 | — | $47,000,000 | $47,000,000 | ~$920,918 | Partial |
| 2024 | $49,690,000 | $18,120,960 | $31,569,040 | — | $49,690,000 | $49,690,000 | $924,775 | Verified |
| 2023 | $54,359,397 | $18,120,960 | $36,238,437 | — | $54,359,397 | $54,359,397 | $890,534 | Verified |
| 2022 | $46,880,000 | $18,120,960 | $28,759,040 | — | $46,880,000 | $46,880,000 | $871,809 | Verified |
| 2021 | $40,990,000 | $18,120,960 | $22,869,040 | — | $40,990,000 | $40,990,000 | $867,565 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | -4.1% | -4.1% | ~100% | Not available | Partial |
| 2025 | -5.4% | -5.4% | ~100% | Not available | Partial |
| 2024 | -8.6% | -8.6% | ~100% | No billing data | Verified |
| 2023 | +16.0% | +16.0% | ~100% | No billing data | Verified |
| 2022 | +14.4% | +14.4% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +14.7% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | -4.1% | +2.5% | +1.9% | +16.0% | 2023 | -8.6% | 2024 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2021 | 100.0% | 2021 |
| Effective Tax Rate (2025) | 1.9600% | 1.9600% | — | 1.9600% | 2025 | 1.9600% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$920,918 | $895,120 | ~$929,828 | $924,775 | 2024 | $867,565 | 2021 |
No large value jumps, delinquencies, or data anomalies found for this parcel.
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2027 | ~$45,943,978 | ~$45,943,978 | ~2.0139% | ~$925,283 | +1.9% |
| 2028 | ~$46,825,998 | ~$46,825,998 | ~1.9814% | ~$927,805 | +3.9% |
| 2029 | ~$47,724,951 | ~$47,724,951 | ~1.9488% | ~$930,083 | +5.9% |
| 2030 | ~$48,641,161 | ~$48,641,161 | ~1.9163% | ~$932,106 | +7.9% |
| 2031 | ~$49,574,961 | ~$49,574,961 | ~1.8837% | ~$933,865 | +10.0% |
| 2027 | ~$45,042,407 | ~$45,042,407 | ~2.0465% | ~$921,786 | -0.1% |
| 2028 | ~$45,006,270 | ~$45,006,270 | ~2.0465% | ~$921,047 | -0.2% |
| 2029 | ~$44,970,163 | ~$44,970,163 | ~2.0465% | ~$920,308 | -0.2% |
| 2030 | ~$44,934,085 | ~$44,934,085 | ~2.0465% | ~$919,569 | -0.3% |
| 2031 | ~$44,898,035 | ~$44,898,035 | ~2.0465% | ~$918,832 | -0.4% |
| 2027 | ~$46,845,550 | ~$46,845,550 | ~1.9977% | ~$935,816 | +3.9% |
| 2028 | ~$48,681,789 | ~$48,681,789 | ~1.9488% | ~$948,730 | +8.0% |
| 2029 | ~$50,590,004 | ~$50,590,004 | ~1.9000% | ~$961,219 | +12.2% |
| 2030 | ~$52,573,017 | ~$52,573,017 | ~1.8512% | ~$973,229 | +16.6% |
| 2031 | ~$54,633,760 | ~$54,633,760 | ~1.8024% | ~$984,703 | +21.2% |
In 2025, this property's market value of $47,000,000 places it in the top 25% for Multi-Family properties in Travis County (12570 comparable) — 91× the county median of $519,086. Multi-Family here is the broad TCAD category — every multi-family 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 | $47,000,000 | $438,150 | $519,086 | $747,031 | ↑ Top 25% | -7.5% |
| 2024 | $49,690,000 | $467,312 | $564,206 | $847,583 | ↑ Top 25% | -6.3% |
| 2023 | $54,359,397 | $503,694 | $616,727 | $918,308 | ↑ Top 25% | +0.9% |
| 2022 | $46,880,000 | $506,269 | $614,560 | $904,074 | ↑ Top 25% | +39.0% |
| 2021 | $40,990,000 | $353,349 | $436,046 | $657,886 | ↑ 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 | Located by geocoding this parcel's address — may not resolve for every address | — |