9200 HILL LN TX 78653
| Owner | DG MANOR DOWNS PROPERTY OWNER LP |
|---|---|
| Parcel ID | 0242500113 |
| Short ID | 247973 |
| Type | Real |
| Use Code | 31 Night Club / Bar |
| Valuation | Income |
| Improvement SF | 13,935 SF |
| Land SF | 1,931,015 SF |
| Acres | 44.330 |
| Year Built | 1950 |
| Legal | ABS 732 SUR 51 SANDERS R G ACR 44.330 (1-D-1) |
| Neighborhood | _AACRE |
| Land | $4,433,000 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $4,433,000 |
| Improvement | $173,241 |
|---|---|
| Total Improvement | $173,241 |
| Market | $4,606,241 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $4,606,241 |
| Value Limitation Adjustment (−) (homestead cap) | −$964,756 |
| Net Appraised (assessed) | $3,641,485 |
| Taxable Value | $3,641,485 |
|---|
Appreciation: Market value has risen +87.2% from $2,459,977 (2021) to $4,606,241 (2025), a CAGR of 17.0% 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 5 taxing entities is 1.7787% in 2025 (+0.0436% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $64,770. Manor ISD is the largest single contributor, at 60.8% of the total 2025 levy.
Assessment Gap: Assessed value ($3,641,485) is $964,756 below market value, suggesting potential for an upward assessment in future years.
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 96% of market value ($4,433,000 land vs $173,241 improvements), about $2/SF of land. With value concentrated in the land under a ~76-year-old structure, this reads as a land-dominated asset — the classic higher-and-best-use / redevelopment signal. Underwrite the dirt, not the building.
Submarket Position: At $4,606,241, 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 +33.2% Base-scenario CAGR (Based on 2022–2026 preliminary trend, projected forward from 2026), the model projects market value near $21,651,527 by 2031, with an estimated annual tax burden around $318,176. 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.
18 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 551 | PAVED AREA | 45,450 SF | ✗ |
| 501 | CANOPY | 41,680 SF | ✗ |
| MISC | Miscellaneous | 16,800 SF | ✓ |
| 301 | BARN SF | 14,296 SF | ✓ |
| 1ST | 1st Floor | 12,747 SF | ✓ |
| 611 | TERRACE | 12,559 SF | ✗ |
| 881 | COMMCL FINISHOUT | 7,344 SF | ✓ |
| 327 | STORAGE COMM'L | 7,156 SF | ✓ |
| 541 | FENCE COMM LF | 4,950 SF | ✗ |
| 2ND | 2nd Floor | 1,188 SF | ✓ |
| 483 | LIVING QUARTERS | 640 SF | ✓ |
| SO | Sketch Only | 525 SF | ✗ |
| 513C | DECK COVERD COMM | 478 SF | ✗ |
| 273 | COLDSTG VAULT SM | 430 SF | ✓ |
| 435 | FENCE IRON LF | 60 SF | ✗ |
| 482 | LIGHT POLES | 2 SF | ✓ |
| 299 | ALL FLAT VALUE | 1 SF | ✓ |
| 522C | FIREPLACE COMM | 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 |
|---|---|---|---|---|---|---|---|---|---|
| IMA Manor ISD | 1.3520% | 1.3520% | 1.0861% | 1.0814% | 1.0814% | +0.0000% | $39,379.02 | $39,379.02 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $13,686.34 | $13,686.34 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $4,297.79 | $4,297.79 | Paid |
| ACT Austin Community College | 0.1048% | 0.0987% | 0.0986% | 0.1013% | 0.1034% | +0.0021% | $3,765.30 | $3,765.30 | Paid |
| E12 Travis County ESD # 12 | 0.1000% | 0.1000% | 0.0982% | 0.1000% | 0.1000% | +0.0000% | $3,641.49 | $3,641.49 | Paid |
| Combined Rate | 2.0260% | 1.9676% | 1.6882% | 1.7351% | 1.7787% | +0.0436% | $64,769.94 | $64,769.94 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IMA Manor ISD | 1.0814% | $39,379.02 | 60.8% |
| TCO Travis County | 0.3758% | $13,686.34 | 21.1% |
| THD Travis Central Health | 0.1180% | $4,297.79 | 6.6% |
| ACT Austin Community College | 0.1034% | $3,765.30 | 5.8% |
| E12 Travis County ESD # 12 | 0.1000% | $3,641.49 | 5.6% |
| Total | 1.7787% | $64,769.94 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $5,166,934 | $4,606,241 | +12.2% |
| Assessed Value | $4,369,782 | $3,641,485 | +20.0% |
| Land Value | $4,433,000 | $4,433,000 | +0.0% |
| Improvement Value | $733,934 | $173,241 | +323.6% |
| Taxable Value | $4,369,782 | $3,641,485 | +20.0% |
| HS Cap Loss | -$797,152 | — | |
| Total Tax 2026 = estimate |
~$77,724
Estimated
|
~$64,770
Partial
|
|
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $5,166,934 | $4,433,000 | $733,934 | −$797,152 | $4,369,782 | $4,369,782 | Not yet — post-cert | Preliminary |
| 2025 | $4,606,241 | $4,433,000 | $173,241 | −$964,756 | $3,641,485 | $3,641,485 | ~$64,770 | Partial |
| 2024 | $4,606,241 | $4,433,000 | $173,241 | −$1,571,670 | $3,034,571 | $3,034,571 | $52,653 | Verified |
| 2023 | $2,528,809 | $2,216,500 | $312,309 | — | $2,528,809 | $2,528,809 | $42,693 | Verified |
| 2022 | $1,642,209 | $1,329,900 | $312,309 | −$1,219,285 | $422,924 | $422,924 | $22,772 | Verified |
| 2021 | $2,459,977 | $105,000 | $1,130,077 | −$1,219,219 | $1,240,758 | $1,240,758 | $25,137 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +12.2% | +20.0% | 84.6% | Not available | Partial |
| 2025 | +0.0% | +20.0% | 79.1% | Not available | Partial |
| 2024 | +82.2% ! | +20.0% | 65.9% | No billing data | Verified |
| 2023 | +54.0% | +497.9% | ~100% | No billing data | Verified |
| 2022 | -33.2% | -65.9% | 25.8% | No billing data | Verified |
| 2021 | base year | — | 50.4% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +87.2% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +12.2% | +23.0% | +33.2% | +82.2% | 2024 | -33.2% | 2022 |
| Assessment Ratio | 84.6% | 67.6% | — | 100.0% | 2023 | 25.8% | 2022 |
| Effective Tax Rate (2025) | 1.4100% | 1.4100% | — | 1.4100% | 2025 | 1.4100% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$64,770 | $41,605 | ~$206,285 | $64,770 | 2025 | $22,772 | 2022 |
Market value changed by 82% 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 | ~$6,881,515 | ~$6,881,515 | ~1.7168% | ~$118,145 | +33.2% |
| 2028 | ~$9,165,057 | ~$9,165,057 | ~1.6550% | ~$151,683 | +77.4% |
| 2029 | ~$12,206,363 | ~$12,206,363 | ~1.5932% | ~$194,470 | +136.2% |
| 2030 | ~$16,256,887 | ~$16,256,887 | ~1.5314% | ~$248,951 | +214.6% |
| 2031 | ~$21,651,527 | ~$21,651,527 | ~1.4695% | ~$318,176 | +319.0% |
| 2027 | ~$6,778,176 | ~$6,778,176 | ~1.7787% | ~$120,561 | +31.2% |
| 2028 | ~$8,891,863 | ~$8,891,863 | ~1.7787% | ~$158,157 | +72.1% |
| 2029 | ~$11,664,676 | ~$11,664,676 | ~1.7787% | ~$207,476 | +125.8% |
| 2030 | ~$15,302,155 | ~$15,302,155 | ~1.7787% | ~$272,175 | +196.2% |
| 2031 | ~$20,073,936 | ~$20,073,936 | ~1.7787% | ~$357,049 | +288.5% |
| 2027 | ~$6,984,853 | ~$6,984,853 | ~1.6859% | ~$117,759 | +35.2% |
| 2028 | ~$9,442,384 | ~$9,442,384 | ~1.5932% | ~$150,435 | +82.7% |
| 2029 | ~$12,764,565 | ~$12,764,565 | ~1.5004% | ~$191,525 | +147.0% |
| 2030 | ~$17,255,614 | ~$17,255,614 | ~1.4077% | ~$242,908 | +234.0% |
| 2031 | ~$23,326,779 | ~$23,326,779 | ~1.3150% | ~$306,738 | +351.5% |
In 2025, this property's market value of $4,606,241 places it in the top 25% for Commercial properties in Travis County (13595 comparable) — 3× 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 | $4,606,241 | $632,506 | $1,382,921 | $3,258,143 | ↑ Top 25% | -0.8% |
| 2024 | $4,606,241 | $647,500 | $1,401,787 | $3,362,090 | ↑ Top 25% | +0.0% |
| 2023 | $2,528,809 | $651,680 | $1,383,015 | $3,277,245 | ↑ Above median | +9.7% |
| 2022 | $1,642,209 | $535,964 | $1,190,250 | $2,842,216 | ↑ Above median | +3.3% |
| 2021 | $2,459,977 | $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 | — |