9700 N CAPITAL OF TX HY TX 78759
| Owner | SAMS REAL ESTATE BUSINESS TRUST |
|---|---|
| Parcel ID | 0252000115 |
| Short ID | 362391 |
| Type | Real |
| Use Code | 46 Discount Store (>25,000 SF) |
| Valuation | Income |
| Improvement SF | 134,304 SF |
| Land SF | 785,169 SF |
| Acres | 18.025 |
| Year Built | 1993 |
| Legal | LOT 2 SAMS SUBD AT STONEBRIDGE |
| Neighborhood | 46NWE |
| Land | $31,406,760 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $31,406,760 |
| Improvement | $2,421,471 |
|---|---|
| Total Improvement | $2,421,471 |
| Market | $33,828,231 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $33,828,231 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $33,828,231 |
| Taxable Value | $33,828,231 |
|---|
Appreciation: Market value has risen +203.8% from $11,135,866 (2021) to $33,828,231 (2025), a CAGR of 32.0% 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 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 2.0465% in 2025 (+0.0647% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $692,290. Austin ISD is the largest single contributor, at 45.2% of the total 2025 levy.
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 93% of market value ($31,406,760 land vs $2,421,471 improvements), about $40/SF of land. With value concentrated in the land under a ~33-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 $33,828,231, 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 +24.4% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $99,099,024 by 2031, with an estimated annual tax burden around $1,007,817. 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.
10 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 551 | PAVED AREA | 272,300 SF | ✗ |
| 491 | SPRINKLER HEADS | 135,144 SF | ✗ |
| 1ST | 1st Floor | 134,304 SF | ✓ |
| 501 | CANOPY | 6,436 SF | ✗ |
| 272 | COLDSTG VAULT LG | 5,200 SF | ✓ |
| 407 | LOADING DOCK | 3,520 SF | ✓ |
| 327 | STORAGE COMM'L | 1,120 SF | ✓ |
| MEZZ | Mezzanine | 840 SF | ✓ |
| 881 | COMMCL FINISHOUT | 840 SF | ✓ |
| 482 | LIGHT POLES | 16 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% | $160,984.80 | $160,984.80 | Paid |
| CAT City of Austin | 0.5410% | 0.4627% | 0.4458% | 0.4776% | 0.5240% | +0.0464% | $91,178.96 | $91,178.96 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $65,397.03 | $65,397.03 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $20,536.00 | $20,536.00 | Paid |
| ACT Austin Community College | 0.1048% | 0.0987% | 0.0986% | 0.1013% | 0.1034% | +0.0021% | $17,991.60 | $17,991.60 | Paid |
| Combined Rate | 2.1767% | 1.9749% | 1.8092% | 1.9818% | 2.0465% | +0.0647% | $356,088.39 | $356,088.39 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IAU Austin ISD | 0.9252% | $160,984.80 | 45.2% |
| CAT City of Austin | 0.5240% | $91,178.96 | 25.6% |
| TCO Travis County | 0.3758% | $65,397.03 | 18.4% |
| THD Travis Central Health | 0.1180% | $20,536.00 | 5.8% |
| ACT Austin Community College | 0.1034% | $17,991.60 | 5.1% |
| Total | 2.0465% | $356,088.39 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $33,219,775 | $33,828,231 | -1.8% |
| Assessed Value | $33,219,775 | $33,828,231 | -1.8% |
| Land Value | $31,406,760 | $31,406,760 | +0.0% |
| Improvement Value | $1,813,015 | $2,421,471 | -25.1% |
| Taxable Value | $33,219,775 | $33,828,231 | -1.8% |
| Total Tax 2026 = estimate |
~$679,838
Estimated
|
~$356,088
Partial
|
|
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $33,219,775 | $31,406,760 | $1,813,015 | — | $33,219,775 | $33,219,775 | Not yet — post-cert | Preliminary |
| 2025 | $33,828,231 | $31,406,760 | $2,421,471 | — | $33,828,231 | $33,828,231 | ~$356,088 | Partial |
| 2024 | $23,252,000 | $31,406,760 | — | — | $23,252,000 | $23,252,000 | $350,764 | Verified |
| 2023 | $24,103,465 | $9,422,028 | $14,681,437 | — | $24,103,465 | $24,103,465 | $201,475 | Verified |
| 2022 | $11,135,866 | $9,422,028 | $1,713,838 | — | $11,135,866 | $11,135,866 | $203,191 | Verified |
| 2021 | $11,135,866 | $9,422,028 | $1,713,838 | — | $11,135,866 | $11,135,866 | $223,914 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | -1.8% | -1.8% | ~100% | Not available | Partial |
| 2025 | +45.5% | +45.5% | ~100% | Not available | Partial |
| 2024 | -3.5% | -3.5% | ~100% | No billing data | Verified |
| 2023 | +116.4% ! | +116.4% | ~100% | No billing data | Verified |
| 2022 | +0.0% | +0.0% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +203.8% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | -1.8% | +31.3% | +24.4% | +116.4% | 2023 | -3.5% | 2024 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2021 | 100.0% | 2021 |
| Effective Tax Rate (2025) | 1.0500% | 1.0500% | — | 1.0500% | 2025 | 1.0500% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$356,088 | $267,086 | ~$866,780 | $356,088 | 2025 | $201,475 | 2023 |
Market value changed by 116% 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 | ~$41,336,264 | ~$36,541,752 | ~2.0139% | ~$735,928 | +24.4% |
| 2028 | ~$51,435,831 | ~$40,195,928 | ~1.9814% | ~$796,437 | +54.8% |
| 2029 | ~$64,002,996 | ~$44,215,521 | ~1.9488% | ~$861,690 | +92.7% |
| 2030 | ~$79,640,658 | ~$48,637,073 | ~1.9163% | ~$932,028 | +139.7% |
| 2031 | ~$99,099,024 | ~$53,500,780 | ~1.8837% | ~$1,007,817 | +198.3% |
| 2027 | ~$40,671,869 | ~$36,541,752 | ~2.0465% | ~$747,821 | +22.4% |
| 2028 | ~$49,795,669 | ~$40,195,928 | ~2.0465% | ~$822,604 | +49.9% |
| 2029 | ~$60,966,183 | ~$44,215,521 | ~2.0465% | ~$904,864 | +83.5% |
| 2030 | ~$74,642,547 | ~$48,637,073 | ~2.0465% | ~$995,350 | +124.7% |
| 2031 | ~$91,386,888 | ~$53,500,780 | ~2.0465% | ~$1,094,885 | +175.1% |
| 2027 | ~$42,000,660 | ~$36,541,752 | ~1.9977% | ~$729,981 | +26.4% |
| 2028 | ~$53,102,570 | ~$40,195,928 | ~1.9488% | ~$783,354 | +59.9% |
| 2029 | ~$67,139,015 | ~$44,215,521 | ~1.9000% | ~$840,102 | +102.1% |
| 2030 | ~$84,885,672 | ~$48,637,073 | ~1.8512% | ~$900,367 | +155.5% |
| 2031 | ~$107,323,250 | ~$53,500,780 | ~1.8024% | ~$964,283 | +223.1% |
In 2025, this property's market value of $33,828,231 places it in the top 25% for Commercial properties in Travis County (13595 comparable) — 24× 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 | $33,828,231 | $632,506 | $1,382,921 | $3,258,143 | ↑ Top 25% | -0.8% |
| 2024 | $23,252,000 | $647,500 | $1,401,787 | $3,362,090 | ↑ Top 25% | +0.0% |
| 2023 | $24,103,465 | $651,680 | $1,383,015 | $3,277,245 | ↑ Top 25% | +9.7% |
| 2022 | $11,135,866 | $535,964 | $1,190,250 | $2,842,216 | ↑ Top 25% | +3.3% |
| 2021 | $11,135,866 | $538,645 | $1,173,514 | $2,782,974 | ↑ 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 | — |