9003 WATERFORD CENTRE BLVD TX 78758
| Owner | PLEASANTON HOUSING FINANCE |
|---|---|
| Parcel ID | 0246070502 |
| Short ID | 252834 |
| Type | Real |
| Use Code | 08 Apartment 100+ Units |
| Valuation | Income |
| Improvement SF | 233,475 SF |
| Land SF | 128,205 SF |
| Acres | 2.943 |
| Year Built | 2024 |
| Legal | LOT 1 BLK A VICTORY CENTRE SUBD LOT 1-2 BLK A WATERFORD CENTRE RESUB OF BLKS A & B |
| Neighborhood | 43NWE |
| Land | $5,128,200 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $5,128,200 |
| Improvement | $68,771,800 |
|---|---|
| Total Improvement | $68,771,800 |
| Market | $73,900,000 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $73,900,000 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $73,900,000 |
| Taxable Value | $73,900,000 |
|---|
Appreciation: Market value has risen +1511.1% from $4,587,050 (2021) to $73,900,000 (2025), a CAGR of 100.3% 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 Multi-Family parcel countywide rose +19.0%, so this parcel has outpaced 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 $1,512,352. 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 7% of market value ($5,128,200 land vs $68,771,800 improvements), about $40/SF of land. Most value sits in the improvements, so building condition, age (~2 yrs), and rent roll drive the underwriting.
Submarket Position: At $73,900,000, 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 +72.8% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $1,086,923,426 by 2031, with an estimated annual tax burden around $2,142,156. 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.
1 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 1ST | 1st Floor | 233,475 SF | ✓ |
| Entity | 2024 Rate | 2025 Rate | Rate Effect |
|---|---|---|---|
| City of Austin | 0.4776% | 0.5240% | +34,302 |
| Travis County | 0.3444% | 0.3758% | +23,205 |
| Austin ISD | 0.9505% | 0.9252% | -18,697 |
| Travis Central Health | 0.1080% | 0.1180% | +7,430 |
| Austin Community College | 0.1013% | 0.1034% | +1,552 |
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% | $683,722.80 | $433,201.56 | $250,521.24 |
| CAT City of Austin | 0.5410% | 0.4627% | 0.4458% | 0.4776% | 0.5240% | +0.0464% | $387,248.56 | $245,357.73 | $141,890.83 |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $277,749.46 | $175,979.94 | $101,769.52 |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $87,219.00 | $55,261.29 | $31,957.71 |
| ACT Austin Community College | 0.1048% | 0.0987% | 0.0986% | 0.1013% | 0.1034% | +0.0021% | $76,412.60 | $48,414.44 | $27,998.16 |
| Combined Rate | 2.1767% | 1.9749% | 1.8092% | 1.9818% | 2.0465% | +0.0647% | $1,512,352.42 | $958,214.96 | $554,137.46 |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IAU Austin ISD | 0.9252% | $683,722.80 | 45.2% |
| CAT City of Austin | 0.5240% | $387,248.56 | 25.6% |
| TCO Travis County | 0.3758% | $277,749.46 | 18.4% |
| THD Travis Central Health | 0.1180% | $87,219.00 | 5.8% |
| ACT Austin Community College | 0.1034% | $76,412.60 | 5.1% |
| Total | 2.0465% | $1,512,352.42 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $70,610,000 | $73,900,000 | -4.5% |
| Assessed Value | $70,610,000 | $73,900,000 | -4.5% |
| Land Value | $5,128,200 | $5,128,200 | +0.0% |
| Improvement Value | $65,481,800 | $68,771,800 | -4.8% |
| Taxable Value | $70,610,000 | $73,900,000 | -4.5% |
| Total Tax 2026 = estimate |
~$1,445,023
Estimated
|
$1,512,352 | |
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $70,610,000 | $5,128,200 | $65,481,800 | — | $70,610,000 | $70,610,000 | Not yet — post-cert | Preliminary |
| 2025 | $73,900,000 | $5,128,200 | $68,771,800 | — | $73,900,000 | $73,900,000 | $1,512,352 | Verified |
| 2024 | $45,101,222 | $5,128,200 | $39,973,022 | — | $45,101,222 | $45,101,222 | $837,877 | Verified |
| 2023 | $22,561,137 | $3,205,125 | $19,356,012 | — | $22,561,137 | $22,561,137 | $408,187 | Verified |
| 2022 | $4,164,147 | $3,205,125 | $959,022 | — | $4,164,147 | $4,164,147 | $82,239 | Verified |
| 2021 | $4,587,050 | $3,205,125 | $1,381,925 | — | $4,587,050 | $4,587,050 | $99,845 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | -4.5% | -4.5% | ~100% | Not available | Partial |
| 2025 | +63.9% | +63.9% | ~100% | 2.0500% | Verified |
| 2024 | +99.9% ! | +99.9% | ~100% | No billing data | Verified |
| 2023 | +441.8% ! | +441.8% | ~100% | No billing data | Verified |
| 2022 | -9.2% | -9.2% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +1511.1% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | -4.5% | +118.4% | +72.8% | +441.8% | 2023 | -9.2% | 2022 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2021 | 100.0% | 2021 |
| Effective Tax Rate (2025) | 2.0500% | 2.0500% | — | 2.0500% | 2025 | 2.0500% | 2025 |
| Tax Amount | $1,512,352 | $588,100 | ~$1,842,376 | $1,512,352 | 2025 | $82,239 | 2022 |
Market value changed by 442% in 2023, flagged as unusually large. Verify against comparable sales before using this value in underwriting.
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2027 | ~$121,992,395 | ~$77,671,000 | ~2.0139% | ~$1,564,245 | +72.8% |
| 2028 | ~$210,765,395 | ~$85,438,100 | ~1.9814% | ~$1,692,860 | +198.5% |
| 2029 | ~$364,137,875 | ~$93,981,910 | ~1.9488% | ~$1,831,557 | +415.7% |
| 2030 | ~$629,118,420 | ~$103,380,101 | ~1.9163% | ~$1,981,064 | +791.0% |
| 2031 | ~$1,086,923,426 | ~$113,718,111 | ~1.8837% | ~$2,142,156 | +1439.3% |
| 2027 | ~$120,580,195 | ~$77,671,000 | ~2.0465% | ~$1,589,525 | +70.8% |
| 2028 | ~$205,913,943 | ~$85,438,100 | ~2.0465% | ~$1,748,478 | +191.6% |
| 2029 | ~$351,637,778 | ~$93,981,910 | ~2.0465% | ~$1,923,326 | +398.0% |
| 2030 | ~$600,489,335 | ~$103,380,101 | ~2.0465% | ~$2,115,658 | +750.4% |
| 2031 | ~$1,025,451,371 | ~$113,718,111 | ~2.0465% | ~$2,327,224 | +1352.3% |
| 2027 | ~$123,404,595 | ~$77,671,000 | ~1.9977% | ~$1,551,604 | +74.8% |
| 2028 | ~$215,673,335 | ~$85,438,100 | ~1.9488% | ~$1,665,051 | +205.4% |
| 2029 | ~$376,930,755 | ~$93,981,910 | ~1.9000% | ~$1,785,672 | +433.8% |
| 2030 | ~$658,759,202 | ~$103,380,101 | ~1.8512% | ~$1,913,766 | +833.0% |
| 2031 | ~$1,151,308,778 | ~$113,718,111 | ~1.8024% | ~$2,049,623 | +1530.5% |
In 2025, this property's market value of $73,900,000 places it in the top 25% for Multi-Family properties in Travis County (12570 comparable) — 142× 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 | $73,900,000 | $438,150 | $519,086 | $747,031 | ↑ Top 25% | -7.5% |
| 2024 | $45,101,222 | $467,312 | $564,206 | $847,583 | ↑ Top 25% | -6.3% |
| 2023 | $22,561,137 | $503,694 | $616,727 | $918,308 | ↑ Top 25% | +0.9% |
| 2022 | $4,164,147 | $506,269 | $614,560 | $904,074 | ↑ Top 25% | +39.0% |
| 2021 | $4,587,050 | $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 | 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 | — |