2532 FORGETMENOT LN TX 78660
| Owner | TRINH THAO D & THU DINH NGOC TRINH |
|---|---|
| Parcel ID | 0258400712 |
| Short ID | 932467 |
| Type | Real |
| Use Code | 01 Single-Family Residence |
| Valuation | Cost |
| Improvement SF | 1,606 SF |
| Land SF | 4,848 SF |
| Acres | 0.111 |
| Year Built | 2021 |
| Legal | LOT 12 BLK O ENTRADA PHS 4 |
| Neighborhood | A5850 |
| Land | $92,827 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $92,827 |
| Improvement | $266,773 |
|---|---|
| Total Improvement | $266,773 |
| Market | $359,600 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $359,600 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $359,600 |
| Exemptions (−) (HS,SO) | −$6,232 |
|---|---|
| Taxable Value | $353,368 |
Appreciation: Market value has risen +1398.3% from $24,000 (2021) to $359,600 (2025), a CAGR of 96.7% over 4 years. This is strong appreciation — well above typical inflation. Most of this growth came in a single year (2021→2022), not a steady climb — worth checking what drove that reappraisal rather than assuming a smooth trend.
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 $6,092. Pflugerville ISD is the largest single contributor, at 56.4% of the total 2025 levy.
Asset Class: O. This is valued using the cost approach, tied more to replacement cost and physical condition than to income performance.
Value Composition: Land carries 26% of market value ($92,827 land vs $266,773 improvements), about $19/SF of land. Most value sits in the improvements, so building condition, age (~5 yrs), and rent roll drive the underwriting.
Forward Outlook: Holding the +71.0% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $5,117,096 by 2031, with an estimated annual tax burden around $7,839. 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.
8 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 1ST | 1st Floor | 1,606 SF | ✓ |
| 095 | HVAC RESIDENTIAL | 1,606 SF | ✗ |
| 041 | GARAGE ATT 1ST F | 399 SF | ✓ |
| 011 | PORCH OPEN 1ST F | 40 SF | ✗ |
| 612 | TERRACE UNCOVERD | 9 SF | ✗ |
| 252 | BEDROOMS | 4 SF | ✓ |
| 411 | SOLAR DEVICES RESIDENTIAL | 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% | $2,361.77 | $2,361.77 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $1,057.81 | $1,057.81 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $332.17 | $332.17 | Paid |
| E02 Travis County ESD # 02 | 0.0900% | 0.0800% | 0.0773% | 0.0939% | 0.0928% | -0.0011% | $327.80 | $327.80 | Paid |
| E17 Travis County ESD #17 | 0.0450% | 0.0245% | 0.0230% | 0.0370% | 0.0305% | -0.0065% | $107.78 | $107.78 | Paid |
| Combined Rate | 1.9922% | 1.7860% | 1.6148% | 1.6902% | 1.7240% | +0.0338% | $4,187.33 | $4,187.33 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IPF Pflugerville ISD | 1.1069% | $2,361.77 | 56.4% |
| TCO Travis County | 0.3758% | $1,057.81 | 25.3% |
| THD Travis Central Health | 0.1180% | $332.17 | 7.9% |
| E02 Travis County ESD # 02 | 0.0928% | $327.80 | 7.8% |
| E17 Travis County ESD #17 | 0.0305% | $107.78 | 2.6% |
| Total | 1.7240% | $4,187.33 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $350,443 | $359,600 | -2.5% |
| Assessed Value | $350,443 | $359,600 | -2.5% |
| Land Value | $99,494 | $92,827 | +7.2% |
| Improvement Value | $250,949 | $266,773 | -5.9% |
| Taxable Value | $345,175 | $353,368 | -2.3% |
| Exemptions | HS,SO | HS,SO | |
| Total Tax 2026 = estimate |
~$5,951
Estimated
|
~$4,187
Partial
|
ⓘ |
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $350,443 | $99,494 | $250,949 | — | $350,443 | $345,175 | Not yet — post-cert | Preliminary |
| 2025 | $359,600 | $92,827 | $266,773 | — | $359,600 | $353,368 | ~$4,187 | Partial |
| 2024 | $381,820 | $100,000 | $281,820 | −$15,843 | $365,977 | $285,554 | $4,626 | Verified |
| 2023 | $432,706 | $100,000 | $332,706 | — | $432,706 | $358,085 | $5,488 | Verified |
| 2022 | $424,024 | $100,000 | $324,024 | — | $424,024 | $417,644 | $6,600 | Verified |
| 2021 | $24,000 | $24,000 | — | — | $24,000 | $24,000 | $478 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | -2.5% | -2.5% | ~100% | Not available | Partial |
| 2025 | -5.8% | -1.7% | ~100% | Not available | Partial |
| 2024 | -11.8% | -15.4% | 95.8% | No billing data | Verified |
| 2023 | +2.0% | +2.0% | ~100% | No billing data | Verified |
| 2022 | +1666.8% ! | +1666.8% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +1398.3% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | -2.5% | +329.7% | +71.0% | +1666.8% | 2022 | -11.8% | 2024 |
| Assessment Ratio | 100.0% | 99.3% | — | 100.0% | 2021 | 95.9% | 2024 |
| Effective Tax Rate (2025) | 1.1600% | 1.1600% | — | 1.1600% | 2025 | 1.1600% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$4,187 | $4,276 | ~$7,109 | $6,600 | 2022 | $478 | 2021 |
Market value changed by 1667% in 2022, flagged as unusually large. Verify against comparable sales before using this value in underwriting.
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2027 | ~$599,099 | ~$385,487 | ~1.6570% | ~$6,388 | +71.0% |
| 2028 | ~$1,024,188 | ~$424,036 | ~1.5900% | ~$6,742 | +192.3% |
| 2029 | ~$1,750,899 | ~$466,440 | ~1.5229% | ~$7,104 | +399.6% |
| 2030 | ~$2,993,245 | ~$513,084 | ~1.4559% | ~$7,470 | +754.1% |
| 2031 | ~$5,117,096 | ~$564,392 | ~1.3888% | ~$7,839 | +1360.2% |
| 2027 | ~$592,090 | ~$385,487 | ~1.7240% | ~$6,646 | +69.0% |
| 2028 | ~$1,000,365 | ~$424,036 | ~1.7240% | ~$7,311 | +185.5% |
| 2029 | ~$1,690,164 | ~$466,440 | ~1.7240% | ~$8,042 | +382.3% |
| 2030 | ~$2,855,612 | ~$513,084 | ~1.7240% | ~$8,846 | +714.9% |
| 2031 | ~$4,824,693 | ~$564,392 | ~1.7240% | ~$9,730 | +1276.7% |
| 2027 | ~$606,108 | ~$385,487 | ~1.6235% | ~$6,258 | +73.0% |
| 2028 | ~$1,048,293 | ~$424,036 | ~1.5229% | ~$6,458 | +199.1% |
| 2029 | ~$1,813,072 | ~$466,440 | ~1.4224% | ~$6,634 | +417.4% |
| 2030 | ~$3,135,794 | ~$513,084 | ~1.3218% | ~$6,782 | +794.8% |
| 2031 | ~$5,423,506 | ~$564,392 | ~1.2213% | ~$6,893 | +1447.6% |
| 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 | — |