WILLKOMEN WAY 78660
| Owner | NAGAPPA PERIAKARUPPAN & |
|---|---|
| Parcel ID | 0258381027 |
| Short ID | 970670 |
| Type | Real |
| Use Code | 01 Single-Family Residence |
| Valuation | Cost |
| Improvement SF | 1,421 SF |
| Land SF | 5,001 SF |
| Acres | 0.115 |
| Year Built | 2024 |
| Legal | ENTRADA PHS 6 BLK T LOT 26 |
| Neighborhood | A5850 |
| Land | $93,336 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $93,336 |
| Improvement | $216,722 |
|---|---|
| Total Improvement | $216,722 |
| Market | $310,058 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $310,058 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $310,058 |
| Taxable Value | $310,058 |
|---|
Appreciation: Market value has risen +1140.2% from $25,000 (2023) to $310,058 (2025), a CAGR of 252.2% over 2 years. This is strong appreciation — well above typical inflation. Most of this growth came in a single year (2024→2025), not a steady climb — worth checking what drove that reappraisal rather than assuming a smooth trend. Over the same span, the median Land/Vacant parcel countywide rose +18.1%, so this parcel has outpaced the broader land/vacant market over the same period.
Tax Burden: The combined rate across 5 taxing entities is 1.7240% in 2025 (+0.0338% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $5,346. Pflugerville ISD is the largest single contributor, at 64.2% of the total 2025 levy.
Asset Class: Land / Vacant. This is valued using the cost approach, tied more to replacement cost and physical condition than to income performance.
Value Composition: Land carries 30% of market value ($93,336 land vs $216,722 improvements), about $19/SF of land. Most value sits in the improvements, so building condition, age (~2 yrs), and rent roll drive the underwriting.
Submarket Position: At $310,058, this parcel sits in the upper-middle (50th–75th percentile) of Land/Vacant property in Travis County — county median $84,423 (P25 $24,862 / P75 $362,804, n=35,611). Land/Vacant here is the broad TCAD category — every land/vacant 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 +138.3% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $25,991,214 by 2031, with an estimated annual tax burden around $360,979. 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.
6 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 1ST | 1st Floor | 1,421 SF | ✓ |
| 095 | HVAC RESIDENTIAL | 1,421 SF | ✗ |
| 041 | GARAGE ATT 1ST F | 380 SF | ✓ |
| 011 | PORCH OPEN 1ST F | 49 SF | ✗ |
| 252 | BEDROOMS | 3 SF | ✓ |
| 251 | BATHROOM | 2 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 |
|---|---|---|---|---|---|---|---|---|---|
| IPF Pflugerville ISD | 1.3880% | 1.2646% | 1.1092% | 1.1069% | 1.1069% | +0.0000% | $3,670.41 | $3,670.41 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $1,246.28 | $1,246.28 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $391.36 | $391.36 | Paid |
| E02 Travis County ESD # 02 | 0.0900% | 0.0800% | 0.0773% | 0.0939% | 0.0928% | -0.0011% | $307.60 | $307.60 | Paid |
| E17 Travis County ESD #17 | 0.0450% | 0.0245% | 0.0230% | 0.0370% | 0.0305% | -0.0065% | $101.14 | $101.14 | Paid |
| Combined Rate | 1.9922% | 1.7860% | 1.6148% | 1.6902% | 1.7240% | +0.0338% | $5,716.79 | $5,716.79 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IPF Pflugerville ISD | 1.1069% | $3,670.41 | 64.2% |
| TCO Travis County | 0.3758% | $1,246.28 | 21.8% |
| THD Travis Central Health | 0.1180% | $391.36 | 6.8% |
| E02 Travis County ESD # 02 | 0.0928% | $307.60 | 5.4% |
| E17 Travis County ESD #17 | 0.0305% | $101.14 | 1.8% |
| Total | 1.7240% | $5,716.79 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $338,277 | $310,058 | +9.1% |
| Assessed Value | $338,277 | $310,058 | +9.1% |
| Land Value | $100,002 | $93,336 | +7.1% |
| Improvement Value | $238,275 | $216,722 | +9.9% |
| Taxable Value | $338,277 | $310,058 | +9.1% |
| Total Tax 2026 = estimate |
~$5,832
Estimated
|
~$5,717
Partial
|
ⓘ |
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $338,277 | $100,002 | $238,275 | — | $338,277 | $338,277 | Not yet — post-cert | Preliminary |
| 2025 | $310,058 | $93,336 | $216,722 | — | $310,058 | $310,058 | ~$5,717 | Partial |
| 2024 | $80,000 | $100,000 | — | — | $80,000 | $80,000 | $1,352 | Verified |
| 2023 | $25,000 | $25,000 | — | — | $25,000 | $25,000 | $404 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +9.1% | +9.1% | ~100% | Not available | Partial |
| 2025 | +287.6% ! | +287.6% | ~100% | Not available | Partial |
| 2024 | +220.0% ! | +220.0% | ~100% | No billing data | Verified |
| 2023 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +1140.2% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +9.1% | +172.2% | +138.3% | +287.6% | 2025 | +9.1% | 2026 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2023 | 100.0% | 2023 |
| Effective Tax Rate (2025) | 1.8400% | 1.8400% | — | 1.8400% | 2025 | 1.8400% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$5,717 | $2,491 | ~$126,676 | $5,717 | 2025 | $404 | 2023 |
Market value changed by 220% 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 | ~$806,090 | ~$806,090 | ~1.6570% | ~$13,357 | +138.3% |
| 2028 | ~$1,920,853 | ~$1,920,853 | ~1.5900% | ~$30,541 | +467.8% |
| 2029 | ~$4,577,253 | ~$4,577,253 | ~1.5229% | ~$69,708 | +1253.1% |
| 2030 | ~$10,907,262 | ~$10,907,262 | ~1.4559% | ~$158,797 | +3124.4% |
| 2031 | ~$25,991,214 | ~$25,991,214 | ~1.3888% | ~$360,979 | +7583.4% |
| 2027 | ~$799,324 | ~$799,324 | ~1.7240% | ~$13,781 | +136.3% |
| 2028 | ~$1,888,745 | ~$1,888,745 | ~1.7240% | ~$32,563 | +458.3% |
| 2029 | ~$4,462,967 | ~$4,462,967 | ~1.7240% | ~$76,943 | +1219.3% |
| 2030 | ~$10,545,666 | ~$10,545,666 | ~1.7240% | ~$181,811 | +3017.5% |
| 2031 | ~$24,918,644 | ~$24,918,644 | ~1.7240% | ~$429,606 | +7266.3% |
| 2027 | ~$812,855 | ~$812,855 | ~1.6235% | ~$13,197 | +140.3% |
| 2028 | ~$1,953,232 | ~$1,953,232 | ~1.5229% | ~$29,746 | +477.4% |
| 2029 | ~$4,693,474 | ~$4,693,474 | ~1.4224% | ~$66,759 | +1287.5% |
| 2030 | ~$11,278,078 | ~$11,278,078 | ~1.3218% | ~$149,075 | +3234.0% |
| 2031 | ~$27,100,404 | ~$27,100,404 | ~1.2213% | ~$330,966 | +7911.3% |
In 2025, this property's market value of $310,058 places it in the 50th–75th percentile for Land/Vacant properties in Travis County (35611 comparable) — 4× the county median of $84,423. Land/Vacant here is the broad TCAD category — every land/vacant 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 | $310,058 | $24,862 | $84,423 | $362,804 | ↑ Above median | +2.1% |
| 2024 | $80,000 | $23,000 | $66,000 | $328,966 | ↑ Above median | +0.0% |
| 2023 | $25,000 | $24,692 | $71,500 | $270,000 | ↓ Below median | +0.0% |
| 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 | 2023–2024 | 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 | 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 | — |