2513 FORGETMENOT LN TX 78660
| Owner | NGO EMILE & HUONG |
|---|---|
| Parcel ID | 0258400904 |
| Short ID | 932446 |
| Type | Real |
| Use Code | 01 Single-Family Residence |
| Valuation | Cost |
| Improvement SF | 2,003 SF |
| Land SF | 5,083 SF |
| Acres | 0.117 |
| Year Built | 2020 |
| Legal | LOT 4 BLK P ENTRADA PHS 4 |
| Neighborhood | A5850 |
| Land | $93,612 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $93,612 |
| Improvement | $258,456 |
|---|---|
| Total Improvement | $258,456 |
| Market | $352,068 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $352,068 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $352,068 |
| Taxable Value | $352,068 |
|---|
Appreciation: Market value has risen +199.7% from $117,480 (2021) to $352,068 (2025), a CAGR of 31.6% 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 4 taxing entities is 1.6935% in 2025 (+0.0403% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $5,962. Pflugerville ISD is the largest single contributor, at 65.4% 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 27% of market value ($93,612 land vs $258,456 improvements), about $18/SF of land. Most value sits in the improvements, so building condition, age (~6 yrs), and rent roll drive the underwriting.
Forward Outlook: Holding the +25.9% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $1,178,766 by 2031, with an estimated annual tax burden around $8,250. 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 |
|---|---|---|---|
| 095 | HVAC RESIDENTIAL | 2,003 SF | ✗ |
| 2ND | 2nd Floor | 1,189 SF | ✓ |
| 1ST | 1st Floor | 814 SF | ✓ |
| 041 | GARAGE ATT 1ST F | 375 SF | ✓ |
| 011 | PORCH OPEN 1ST F | 44 SF | ✗ |
| 252 | BEDROOMS | 4 SF | ✓ |
| 251 | BATHROOM | 2 SF | ✓ |
| 250 | HALF BATHROOM | 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 |
|---|---|---|---|---|---|---|---|---|---|
| IPF Pflugerville ISD | 1.3880% | 1.2646% | 1.1092% | 1.1069% | 1.1069% | +0.0000% | $3,897.04 | $3,897.04 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $1,323.23 | $1,323.23 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $415.52 | $415.52 | Paid |
| E02 Travis County ESD # 02 | 0.0900% | 0.0800% | 0.0773% | 0.0939% | 0.0928% | -0.0011% | $326.60 | $326.60 | Paid |
| Combined Rate | 1.9472% | 1.7615% | 1.5918% | 1.6532% | 1.6935% | +0.0403% | $5,962.39 | $5,962.39 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IPF Pflugerville ISD | 1.1069% | $3,897.04 | 65.4% |
| TCO Travis County | 0.3758% | $1,323.23 | 22.2% |
| THD Travis Central Health | 0.1180% | $415.52 | 7.0% |
| E02 Travis County ESD # 02 | 0.0928% | $326.60 | 5.5% |
| Total | 1.6935% | $5,962.39 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $372,131 | $352,068 | +5.7% |
| Assessed Value | $372,131 | $352,068 | +5.7% |
| Land Value | $100,278 | $93,612 | +7.1% |
| Improvement Value | $271,853 | $258,456 | +5.2% |
| Taxable Value | $372,131 | $352,068 | +5.7% |
| Total Tax 2026 = estimate |
~$6,302
Estimated
|
~$5,962
Partial
|
ⓘ |
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $372,131 | $100,278 | $271,853 | — | $372,131 | $372,131 | Not yet — post-cert | Preliminary |
| 2025 | $352,068 | $93,612 | $258,456 | — | $352,068 | $352,068 | ~$5,962 | Partial |
| 2024 | $402,307 | $100,000 | $302,307 | — | $402,307 | $402,307 | $6,219 | Verified |
| 2023 | $401,463 | $100,000 | $301,463 | — | $401,463 | $401,463 | $6,391 | Verified |
| 2022 | $464,170 | $100,000 | $364,170 | — | $464,170 | $464,170 | $5,057 | Verified |
| 2021 | $117,480 | $30,000 | $87,480 | — | $117,480 | $117,480 | $1,316 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +5.7% | +5.7% | ~100% | Not available | Partial |
| 2025 | -12.5% | -12.5% | ~100% | Not available | Partial |
| 2024 | +0.2% | +0.2% | ~100% | No billing data | Verified |
| 2023 | -13.5% | -13.5% | ~100% | No billing data | Verified |
| 2022 | +295.1% ! | +295.1% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +199.7% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +5.7% | +55.0% | +25.9% | +295.1% | 2022 | -13.5% | 2023 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2021 | 100.0% | 2021 |
| Effective Tax Rate (2025) | 1.6900% | 1.6900% | — | 1.6900% | 2025 | 1.6900% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$5,962 | $4,989 | ~$7,454 | $6,391 | 2023 | $1,316 | 2021 |
Market value changed by 295% 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 | ~$468,643 | ~$409,344 | ~1.6301% | ~$6,673 | +25.9% |
| 2028 | ~$590,186 | ~$450,279 | ~1.5667% | ~$7,055 | +58.6% |
| 2029 | ~$743,250 | ~$495,306 | ~1.5033% | ~$7,446 | +99.7% |
| 2030 | ~$936,012 | ~$544,837 | ~1.4399% | ~$7,845 | +151.5% |
| 2031 | ~$1,178,766 | ~$599,321 | ~1.3765% | ~$8,250 | +216.8% |
| 2027 | ~$461,200 | ~$409,344 | ~1.6935% | ~$6,932 | +23.9% |
| 2028 | ~$571,589 | ~$450,279 | ~1.6935% | ~$7,626 | +53.6% |
| 2029 | ~$708,398 | ~$495,306 | ~1.6935% | ~$8,388 | +90.4% |
| 2030 | ~$877,953 | ~$544,837 | ~1.6935% | ~$9,227 | +135.9% |
| 2031 | ~$1,088,091 | ~$599,321 | ~1.6935% | ~$10,150 | +192.4% |
| 2027 | ~$476,086 | ~$409,344 | ~1.5984% | ~$6,543 | +27.9% |
| 2028 | ~$609,080 | ~$450,279 | ~1.5033% | ~$6,769 | +63.7% |
| 2029 | ~$779,227 | ~$495,306 | ~1.4082% | ~$6,975 | +109.4% |
| 2030 | ~$996,903 | ~$544,837 | ~1.3131% | ~$7,154 | +167.9% |
| 2031 | ~$1,275,388 | ~$599,321 | ~1.2179% | ~$7,299 | +242.7% |
| 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 | — |