HILLTOP COMMERCIAL DR TX 78660
| Owner | PFLUGERVILLE HOSPITALITY INC |
|---|---|
| Parcel ID | 0282460331 |
| Short ID | 894347 |
| Type | Real |
| Use Code | 35 Hotel — Limited Service |
| Valuation | Income |
| Improvement SF | 48,810 SF |
| Land SF | 87,118 SF |
| Acres | 2.000 |
| Year Built | 2021 |
| Legal | LOT 14-B BLK 1 STONE HILL TOWN CENTER LT 14 REPLAT NO 2 |
| Neighborhood | 35NE3 |
| Land | $871,180 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $871,180 |
| Improvement | $8,428,820 |
|---|---|
| Total Improvement | $8,428,820 |
| Market | $9,300,000 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $9,300,000 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $9,300,000 |
| Taxable Value | $9,300,000 |
|---|
Appreciation: Market value has risen +48.2% from $6,275,000 (2021) to $9,300,000 (2025), a CAGR of 10.3% over 4 years. This is strong appreciation — well above typical inflation. Growth has been fairly evenly spread across these years rather than concentrated in one jump. Over the same span, the median Commercial parcel countywide rose +17.8%, so this parcel has outpaced the broader commercial market over the same period.
Tax Burden: The combined rate across 5 taxing entities is 2.2285% in 2025 (+0.0325% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $207,254. Pflugerville ISD is the largest single contributor, at 49.7% of the total 2025 levy.
Asset Class: Commercial. No homestead exemptions apply — full market value is taxable. This is valued using the income approach, so changes in rent roll or occupancy move the appraisal more directly than they would for a cost-approach property.
Value Composition: Land carries 9% of market value ($871,180 land vs $8,428,820 improvements), about $10/SF of land. Most value sits in the improvements, so building condition, age (~5 yrs), and rent roll drive the underwriting.
Submarket Position: At $9,300,000, this parcel sits in the top quartile (≥75th percentile) of Commercial property in Travis County — county median $1,382,921 (P25 $632,506 / P75 $3,258,143, n=13,595). Commercial here is the broad TCAD category — every commercial property countywide, any size or use — not a use-code-specific peer group. See the Peer Set and the Where This Property Stands benchmark below, which narrows to this property's actual use code, for parcel-level comparables.
Forward Outlook: Holding the +9.5% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $15,567,585 by 2031, with an estimated annual tax burden around $307,047. 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.
1 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 1ST | 1st Floor | 48,810 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% | $102,941.70 | $102,941.70 | Paid |
| CPF City of Pflugerville | 0.4863% | 0.4813% | 0.5362% | 0.5428% | 0.5350% | -0.0078% | $49,755.00 | $49,755.00 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $34,953.59 | $34,953.59 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $10,976.14 | $10,976.14 | Paid |
| E02 Travis County ESD # 02 | 0.0900% | 0.0800% | 0.0773% | 0.0939% | 0.0928% | -0.0011% | $8,627.15 | $8,627.15 | Paid |
| Combined Rate | 2.4335% | 2.2428% | 2.1280% | 2.1960% | 2.2285% | +0.0325% | $207,253.58 | $207,253.58 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IPF Pflugerville ISD | 1.1069% | $102,941.70 | 49.7% |
| CPF City of Pflugerville | 0.5350% | $49,755.00 | 24.0% |
| TCO Travis County | 0.3758% | $34,953.59 | 16.9% |
| THD Travis Central Health | 0.1180% | $10,976.14 | 5.3% |
| E02 Travis County ESD # 02 | 0.0928% | $8,627.15 | 4.2% |
| Total | 2.2285% | $207,253.58 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $9,883,653 | $9,300,000 | +6.3% |
| Assessed Value | $9,883,653 | $9,300,000 | +6.3% |
| Land Value | $871,180 | $871,180 | +0.0% |
| Improvement Value | $9,012,473 | $8,428,820 | +6.9% |
| Taxable Value | $9,883,653 | $9,300,000 | +6.3% |
| Total Tax 2026 = estimate |
~$220,260
Estimated
|
~$207,254
Partial
|
|
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $9,883,653 | $871,180 | $9,012,473 | — | $9,883,653 | $9,883,653 | Not yet — post-cert | Preliminary |
| 2025 | $9,300,000 | $871,180 | $8,428,820 | — | $9,300,000 | $9,300,000 | ~$207,254 | Partial |
| 2024 | $9,072,635 | $871,180 | $8,201,455 | — | $9,072,635 | $9,072,635 | $199,236 | Verified |
| 2023 | $7,800,000 | $871,180 | $6,928,820 | — | $7,800,000 | $7,800,000 | $165,988 | Verified |
| 2022 | $7,660,000 | $871,180 | $6,788,820 | — | $7,660,000 | $7,660,000 | $171,800 | Verified |
| 2021 | $6,275,000 | $871,180 | $5,403,820 | — | $6,275,000 | $6,275,000 | $152,701 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +6.3% | +6.3% | ~100% | Not available | Partial |
| 2025 | +2.5% | +2.5% | ~100% | Not available | Partial |
| 2024 | +16.3% | +16.3% | ~100% | No billing data | Verified |
| 2023 | +1.8% | +1.8% | ~100% | No billing data | Verified |
| 2022 | +22.1% | +22.1% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +48.2% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +6.3% | +9.8% | +9.5% | +22.1% | 2022 | +1.8% | 2023 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2021 | 100.0% | 2021 |
| Effective Tax Rate (2025) | 2.2300% | 2.2300% | — | 2.2300% | 2025 | 2.2300% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$207,254 | $179,396 | ~$270,342 | $207,254 | 2025 | $152,701 | 2021 |
No large value jumps, delinquencies, or data anomalies found for this parcel.
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2027 | ~$10,823,762 | ~$10,823,762 | ~2.1773% | ~$235,665 | +9.5% |
| 2028 | ~$11,853,292 | ~$11,853,292 | ~2.1261% | ~$252,008 | +19.9% |
| 2029 | ~$12,980,749 | ~$12,980,749 | ~2.0748% | ~$269,328 | +31.3% |
| 2030 | ~$14,215,446 | ~$14,215,446 | ~2.0236% | ~$287,662 | +43.8% |
| 2031 | ~$15,567,585 | ~$15,567,585 | ~1.9724% | ~$307,047 | +57.5% |
| 2027 | ~$10,626,089 | ~$10,626,089 | ~2.2285% | ~$236,806 | +7.5% |
| 2028 | ~$11,424,295 | ~$11,424,295 | ~2.2285% | ~$254,594 | +15.6% |
| 2029 | ~$12,282,461 | ~$12,282,461 | ~2.2285% | ~$273,719 | +24.3% |
| 2030 | ~$13,205,089 | ~$13,205,089 | ~2.2285% | ~$294,280 | +33.6% |
| 2031 | ~$14,197,024 | ~$14,197,024 | ~2.2285% | ~$316,385 | +43.6% |
| 2027 | ~$11,021,435 | ~$10,872,018 | ~2.1517% | ~$233,931 | +11.5% |
| 2028 | ~$12,290,196 | ~$11,959,220 | ~2.0748% | ~$248,133 | +24.3% |
| 2029 | ~$13,705,014 | ~$13,155,142 | ~1.9980% | ~$262,836 | +38.7% |
| 2030 | ~$15,282,702 | ~$14,470,656 | ~1.9211% | ~$277,998 | +54.6% |
| 2031 | ~$17,042,010 | ~$15,917,722 | ~1.8443% | ~$293,564 | +72.4% |
In 2025, this property's market value of $9,300,000 places it in the top 25% for Commercial properties in Travis County (13595 comparable) — 7× the county median of $1,382,921. Commercial here is the broad TCAD category — every commercial property countywide, any size or use — not a use-code-specific peer group. Use the Use Code filter above to narrow to this property's actual type.
| Year | This Property | Bottom 25% | Median | Top 25% | Position | Group YoY |
|---|---|---|---|---|---|---|
| 2025 | $9,300,000 | $632,506 | $1,382,921 | $3,258,143 | ↑ Top 25% | -0.8% |
| 2024 | $9,072,635 | $647,500 | $1,401,787 | $3,362,090 | ↑ Top 25% | +0.0% |
| 2023 | $7,800,000 | $651,680 | $1,383,015 | $3,277,245 | ↑ Top 25% | +9.7% |
| 2022 | $7,660,000 | $535,964 | $1,190,250 | $2,842,216 | ↑ Top 25% | +3.3% |
| 2021 | $6,275,000 | $538,645 | $1,173,514 | $2,782,974 | ↑ Top 25% | base yr |
| 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 | — |