DORA AMELLIA CV 78660
| Owner | SIMON MATHEW M |
|---|---|
| Parcel ID | 0258401614 |
| Short ID | 968449 |
| Type | Real |
| Use Code | 01 Single-Family Residence |
| Valuation | Cost |
| Improvement SF | 1,866 SF |
| Land SF | 13,769 SF |
| Acres | 0.316 |
| Year Built | 2022 |
| Legal | ENTRADA PHS 5 BLK S LOT 21 |
| Neighborhood | A5850 |
| Land | $138,847 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $138,847 |
| Improvement | $264,371 |
|---|---|
| Total Improvement | $264,371 |
| Market | $403,218 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $403,218 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $403,218 |
| Taxable Value | $403,218 |
|---|
Appreciation: Market value has risen +106.3% from $195,438 (2023) to $403,218 (2025), a CAGR of 43.6% 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 $6,952. 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 34% of market value ($138,847 land vs $264,371 improvements), about $10/SF of land. Most value sits in the improvements, so building condition, age (~4 yrs), and rent roll drive the underwriting.
Forward Outlook: Holding the +26.3% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $1,268,025 by 2031, with an estimated annual tax burden around $8,814. 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.
9 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 095 | HVAC RESIDENTIAL | 1,866 SF | ✗ |
| 1ST | 1st Floor | 1,126 SF | ✓ |
| 2ND | 2nd Floor | 740 SF | ✓ |
| 041 | GARAGE ATT 1ST F | 380 SF | ✓ |
| 011 | PORCH OPEN 1ST F | 60 SF | ✗ |
| 252 | BEDROOMS | 4 SF | ✓ |
| 411 | SOLAR DEVICES RESIDENTIAL | 3 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% | $4,463.22 | $4,463.22 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $1,515.47 | $1,515.47 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $475.89 | $475.89 | Paid |
| E02 Travis County ESD # 02 | 0.0900% | 0.0800% | 0.0773% | 0.0939% | 0.0928% | -0.0011% | $374.05 | $374.05 | Paid |
| E17 Travis County ESD #17 | 0.0450% | 0.0245% | 0.0230% | 0.0370% | 0.0305% | -0.0065% | $122.98 | $122.98 | Paid |
| Combined Rate | 1.9922% | 1.7860% | 1.6148% | 1.6902% | 1.7240% | +0.0338% | $6,951.61 | $6,951.61 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IPF Pflugerville ISD | 1.1069% | $4,463.22 | 64.2% |
| TCO Travis County | 0.3758% | $1,515.47 | 21.8% |
| THD Travis Central Health | 0.1180% | $475.89 | 6.8% |
| E02 Travis County ESD # 02 | 0.0928% | $374.05 | 5.4% |
| E17 Travis County ESD #17 | 0.0305% | $122.98 | 1.8% |
| Total | 1.7240% | $6,951.61 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $394,052 | $403,218 | -2.3% |
| Assessed Value | $394,052 | $403,218 | -2.3% |
| Land Value | $119,616 | $138,847 | -13.9% |
| Improvement Value | $274,436 | $264,371 | +3.8% |
| Taxable Value | $388,330 | $403,218 | -3.7% |
| Exemptions | SO | None | |
| Total Tax 2026 = estimate |
~$6,695
Estimated
|
~$6,952
Partial
|
ⓘ |
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $394,052 | $119,616 | $274,436 | — | $394,052 | $388,330 | Not yet — post-cert | Preliminary |
| 2025 | $403,218 | $138,847 | $264,371 | — | $403,218 | $403,218 | ~$6,952 | Partial |
| 2024 | $418,590 | $130,000 | $288,590 | — | $418,590 | $418,590 | $7,075 | Verified |
| 2023 | $195,438 | $100,000 | $95,438 | — | $195,438 | $195,438 | $3,156 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | -2.3% | -2.3% | ~100% | Not available | Partial |
| 2025 | -3.7% | -3.7% | ~100% | Not available | Partial |
| 2024 | +114.2% ! | +114.2% | ~100% | No billing data | Verified |
| 2023 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +106.3% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | -2.3% | +36.1% | +26.3% | +114.2% | 2024 | -3.7% | 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 |
$6,952 | $5,728 | ~$7,993 | $7,075 | 2024 | $3,156 | 2023 |
Market value changed by 114% 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 | ~$497,815 | ~$433,457 | ~1.6570% | ~$7,182 | +26.3% |
| 2028 | ~$628,902 | ~$476,803 | ~1.5900% | ~$7,581 | +59.6% |
| 2029 | ~$794,508 | ~$524,483 | ~1.5229% | ~$7,987 | +101.6% |
| 2030 | ~$1,003,721 | ~$576,932 | ~1.4559% | ~$8,399 | +154.7% |
| 2031 | ~$1,268,025 | ~$634,625 | ~1.3888% | ~$8,814 | +221.8% |
| 2027 | ~$489,934 | ~$433,457 | ~1.7240% | ~$7,473 | +24.3% |
| 2028 | ~$609,147 | ~$476,803 | ~1.7240% | ~$8,220 | +54.6% |
| 2029 | ~$757,368 | ~$524,483 | ~1.7240% | ~$9,042 | +92.2% |
| 2030 | ~$941,654 | ~$576,932 | ~1.7240% | ~$9,946 | +139.0% |
| 2031 | ~$1,170,781 | ~$634,625 | ~1.7240% | ~$10,941 | +197.1% |
| 2027 | ~$505,696 | ~$433,457 | ~1.6235% | ~$7,037 | +28.3% |
| 2028 | ~$648,973 | ~$476,803 | ~1.5229% | ~$7,261 | +64.7% |
| 2029 | ~$832,842 | ~$524,483 | ~1.4224% | ~$7,460 | +111.4% |
| 2030 | ~$1,068,807 | ~$576,932 | ~1.3218% | ~$7,626 | +171.2% |
| 2031 | ~$1,371,626 | ~$634,625 | ~1.2213% | ~$7,750 | +248.1% |
| 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 | — |