2537 FORGETMENOT LN TX 78660
| Owner | RHODES ALEXANDRIA DENEA |
|---|---|
| Parcel ID | 0258400910 |
| Short ID | 932452 |
| Type | Real |
| Use Code | 01 Single-Family Residence |
| Valuation | Cost |
| Improvement SF | 1,276 SF |
| Land SF | 4,574 SF |
| Acres | 0.105 |
| Year Built | 2021 |
| Legal | LOT 10 BLK P ENTRADA PHS 4 |
| Neighborhood | A5850 |
| Land | $91,913 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $91,913 |
| Improvement | $219,384 |
|---|---|
| Total Improvement | $219,384 |
| Market | $311,297 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $311,297 |
| Value Limitation Adjustment (−) (homestead cap) | −$8,639 |
| Net Appraised (assessed) | $302,658 |
| Exemptions on file | HS |
|---|---|
| Taxable Value | $302,658 |
Appreciation: Market value has risen +1197.1% from $24,000 (2021) to $311,297 (2025), a CAGR of 89.8% 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 $5,218. Pflugerville ISD is the largest single contributor, at 53.4% of the total 2025 levy.
Assessment Gap: Assessed value ($302,658) is $8,639 below market value, suggesting potential for an upward assessment in future years.
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 30% of market value ($91,913 land vs $219,384 improvements), about $20/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 +66.3% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $3,886,062 by 2031, with an estimated annual tax burden around $6,831. 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 | 1,276 SF | ✓ |
| 095 | HVAC RESIDENTIAL | 1,276 SF | ✗ |
| 041 | GARAGE ATT 1ST F | 380 SF | ✓ |
| 011 | PORCH OPEN 1ST F | 40 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% | $1,800.46 | $1,800.46 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $910.02 | $910.02 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $285.76 | $285.76 | Paid |
| E02 Travis County ESD # 02 | 0.0900% | 0.0800% | 0.0773% | 0.0939% | 0.0928% | -0.0011% | $280.76 | $280.76 | Paid |
| E17 Travis County ESD #17 | 0.0450% | 0.0245% | 0.0230% | 0.0370% | 0.0305% | -0.0065% | $92.31 | $92.31 | Paid |
| Combined Rate | 1.9922% | 1.7860% | 1.6148% | 1.6902% | 1.7240% | +0.0338% | $3,369.31 | $3,369.31 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IPF Pflugerville ISD | 1.1069% | $1,800.46 | 53.4% |
| TCO Travis County | 0.3758% | $910.02 | 27.0% |
| THD Travis Central Health | 0.1180% | $285.76 | 8.5% |
| E02 Travis County ESD # 02 | 0.0928% | $280.76 | 8.3% |
| E17 Travis County ESD #17 | 0.0305% | $92.31 | 2.7% |
| Total | 1.7240% | $3,369.31 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $305,394 | $311,297 | -1.9% |
| Assessed Value | $305,394 | $302,658 | +0.9% |
| Land Value | $98,579 | $91,913 | +7.3% |
| Improvement Value | $206,815 | $219,384 | -5.7% |
| Taxable Value | $305,394 | $302,658 | +0.9% |
| Exemptions | HS | HS | |
| Total Tax 2026 = estimate |
~$5,265
Estimated
|
~$3,369
Partial
|
ⓘ |
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $305,394 | $98,579 | $206,815 | — | $305,394 | $305,394 | Not yet — post-cert | Preliminary |
| 2025 | $311,297 | $91,913 | $219,384 | −$8,639 | $302,658 | $302,658 | ~$3,369 | Partial |
| 2024 | $330,586 | $100,000 | $230,586 | −$55,442 | $275,144 | $220,115 | $3,295 | Verified |
| 2023 | $359,700 | $100,000 | $259,700 | −$109,569 | $250,131 | $200,105 | $2,727 | Verified |
| 2022 | $363,769 | $100,000 | $263,769 | — | $363,769 | $363,769 | $5,152 | Verified |
| 2021 | $24,000 | $24,000 | — | — | $24,000 | $24,000 | $478 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | -1.9% | +0.9% | ~100% | Not available | Partial |
| 2025 | -5.8% | +10.0% | 97.2% | Not available | Partial |
| 2024 | -8.1% | +10.0% | 83.2% | No billing data | Verified |
| 2023 | -1.1% | -31.2% | 69.5% | No billing data | Verified |
| 2022 | +1415.7% ! | +1415.7% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +1197.1% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | -1.9% | +279.8% | +66.3% | +1415.7% | 2022 | -8.1% | 2024 |
| Assessment Ratio | 100.0% | 91.6% | — | 100.0% | 2021 | 69.5% | 2023 |
| Effective Tax Rate (2025) | 1.0800% | 1.0800% | — | 1.0800% | 2025 | 1.0800% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$3,369 | $3,004 | ~$6,194 | $5,152 | 2022 | $478 | 2021 |
Market value changed by 1416% 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 | ~$507,914 | ~$335,933 | ~1.6570% | ~$5,566 | +66.3% |
| 2028 | ~$844,734 | ~$369,527 | ~1.5900% | ~$5,875 | +176.6% |
| 2029 | ~$1,404,915 | ~$406,479 | ~1.5229% | ~$6,190 | +360.0% |
| 2030 | ~$2,336,576 | ~$447,127 | ~1.4559% | ~$6,510 | +665.1% |
| 2031 | ~$3,886,062 | ~$491,840 | ~1.3888% | ~$6,831 | +1172.5% |
| 2027 | ~$501,806 | ~$335,933 | ~1.7240% | ~$5,792 | +64.3% |
| 2028 | ~$824,540 | ~$369,527 | ~1.7240% | ~$6,371 | +170.0% |
| 2029 | ~$1,354,838 | ~$406,479 | ~1.7240% | ~$7,008 | +343.6% |
| 2030 | ~$2,226,194 | ~$447,127 | ~1.7240% | ~$7,709 | +629.0% |
| 2031 | ~$3,657,957 | ~$491,840 | ~1.7240% | ~$8,479 | +1097.8% |
| 2027 | ~$514,022 | ~$335,933 | ~1.6235% | ~$5,454 | +68.3% |
| 2028 | ~$865,173 | ~$369,527 | ~1.5229% | ~$5,628 | +183.3% |
| 2029 | ~$1,456,211 | ~$406,479 | ~1.4224% | ~$5,782 | +376.8% |
| 2030 | ~$2,451,013 | ~$447,127 | ~1.3218% | ~$5,910 | +702.6% |
| 2031 | ~$4,125,408 | ~$491,840 | ~1.2213% | ~$6,007 | +1250.8% |
| 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 | — |