2524 WILLKOMEN WAY 78660
| Owner | GUAN GRACE AIWU |
|---|---|
| Parcel ID | 0258401403 |
| Short ID | 968418 |
| Type | Real |
| Use Code | 01 Single-Family Residence |
| Valuation | Cost |
| Improvement SF | 1,626 SF |
| Land SF | 5,985 SF |
| Acres | 0.137 |
| Year Built | 2023 |
| Legal | ENTRADA PHS 5 BLK V LOT 14 |
| Neighborhood | A5850 |
| Land | $96,617 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $96,617 |
| Improvement | $274,446 |
|---|---|
| Total Improvement | $274,446 |
| Market | $371,063 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $371,063 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $371,063 |
| Taxable Value | $371,063 |
|---|
Appreciation: Market value has risen +363.8% from $80,000 (2023) to $371,063 (2025), a CAGR of 115.4% over 2 years. This is strong appreciation — well above typical inflation. Most of this growth came in a single year (2023→2024), 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 $6,397. Pflugerville ISD is the largest single contributor, at 64.2% 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 ($96,617 land vs $274,446 improvements), about $16/SF of land. Most value sits in the improvements, so building condition, age (~3 yrs), and rent roll drive the underwriting.
Forward Outlook: Holding the +65.3% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $4,468,130 by 2031, with an estimated annual tax burden around $8,088. 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.
7 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 1ST | 1st Floor | 1,626 SF | ✓ |
| 095 | HVAC RESIDENTIAL | 1,626 SF | ✗ |
| 041 | GARAGE ATT 1ST F | 380 SF | ✓ |
| 011 | PORCH OPEN 1ST F | 40 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% | $4,107.30 | $4,107.30 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $1,394.62 | $1,394.62 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $437.94 | $437.94 | Paid |
| E02 Travis County ESD # 02 | 0.0900% | 0.0800% | 0.0773% | 0.0939% | 0.0928% | -0.0011% | $344.22 | $344.22 | Paid |
| E17 Travis County ESD #17 | 0.0450% | 0.0245% | 0.0230% | 0.0370% | 0.0305% | -0.0065% | $113.17 | $113.17 | Paid |
| Combined Rate | 1.9922% | 1.7860% | 1.6148% | 1.6902% | 1.7240% | +0.0338% | $6,397.25 | $6,397.25 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IPF Pflugerville ISD | 1.1069% | $4,107.30 | 64.2% |
| TCO Travis County | 0.3758% | $1,394.62 | 21.8% |
| THD Travis Central Health | 0.1180% | $437.94 | 6.8% |
| E02 Travis County ESD # 02 | 0.0928% | $344.22 | 5.4% |
| E17 Travis County ESD #17 | 0.0305% | $113.17 | 1.8% |
| Total | 1.7240% | $6,397.25 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $361,600 | $371,063 | -2.6% |
| Assessed Value | $361,600 | $371,063 | -2.6% |
| Land Value | $103,284 | $96,617 | +6.9% |
| Improvement Value | $258,316 | $274,446 | -5.9% |
| Taxable Value | $361,600 | $371,063 | -2.6% |
| Total Tax 2026 = estimate |
~$6,234
Estimated
|
~$6,397
Partial
|
ⓘ |
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $361,600 | $103,284 | $258,316 | — | $361,600 | $361,600 | Not yet — post-cert | Preliminary |
| 2025 | $371,063 | $96,617 | $274,446 | — | $371,063 | $371,063 | ~$6,397 | Partial |
| 2024 | $386,040 | $100,000 | $286,040 | — | $386,040 | $386,040 | $6,525 | Verified |
| 2023 | $80,000 | $100,000 | — | — | $80,000 | $80,000 | $1,292 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | -2.6% | -2.6% | ~100% | Not available | Partial |
| 2025 | -3.9% | -3.9% | ~100% | Not available | Partial |
| 2024 | +382.6% ! | +382.6% | ~100% | No billing data | Verified |
| 2023 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +363.8% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | -2.6% | +125.4% | +65.3% | +382.6% | 2024 | -3.9% | 2025 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2023 | 100.0% | 2023 |
| Effective Tax Rate (2025) | 1.7200% | 1.7200% | — | 1.7200% | 2025 | 1.7200% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$6,397 | $4,738 | ~$7,335 | $6,525 | 2024 | $1,292 | 2023 |
Market value changed by 383% 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 | ~$597,872 | ~$397,760 | ~1.6570% | ~$6,591 | +65.3% |
| 2028 | ~$988,524 | ~$437,536 | ~1.5900% | ~$6,957 | +173.4% |
| 2029 | ~$1,634,432 | ~$481,290 | ~1.5229% | ~$7,330 | +352.0% |
| 2030 | ~$2,702,379 | ~$529,419 | ~1.4559% | ~$7,708 | +647.3% |
| 2031 | ~$4,468,130 | ~$582,360 | ~1.3888% | ~$8,088 | +1135.7% |
| 2027 | ~$590,640 | ~$397,760 | ~1.7240% | ~$6,858 | +63.3% |
| 2028 | ~$964,754 | ~$437,536 | ~1.7240% | ~$7,543 | +166.8% |
| 2029 | ~$1,575,835 | ~$481,290 | ~1.7240% | ~$8,298 | +335.8% |
| 2030 | ~$2,573,978 | ~$529,419 | ~1.7240% | ~$9,127 | +611.8% |
| 2031 | ~$4,204,351 | ~$582,360 | ~1.7240% | ~$10,040 | +1062.7% |
| 2027 | ~$605,104 | ~$397,760 | ~1.6235% | ~$6,458 | +67.3% |
| 2028 | ~$1,012,584 | ~$437,536 | ~1.5229% | ~$6,663 | +180.0% |
| 2029 | ~$1,694,464 | ~$481,290 | ~1.4224% | ~$6,846 | +368.6% |
| 2030 | ~$2,835,526 | ~$529,419 | ~1.3218% | ~$6,998 | +684.2% |
| 2031 | ~$4,744,985 | ~$582,360 | ~1.2213% | ~$7,112 | +1212.2% |
| 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 | — |