2714 KELLY LN TX 78660
| Owner | BH PFLUGERVILLE GOLF LP |
|---|---|
| Parcel ID | 0283500322 |
| Short ID | 507193 |
| Type | Real |
| Use Code | 92 Country Club |
| Valuation | Income |
| Improvement SF | 8,449 SF |
| Land SF | 6,823,547 SF |
| Acres | 156.647 |
| Year Built | 1991 |
| Legal | 0.2629 AC OF LOT 1 BLK C FAIRWAYS OF BLACKHAWK PHS V-A & ABS 328 SUR 17 GOLDEN P & ABS 55 SUR 16 BECKHAM J ACR 157.6241 |
| Neighborhood | 92NEA |
| Land | $1,096,530 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $1,096,530 |
| Improvement | $309,680 |
|---|---|
| Total Improvement | $309,680 |
| Market | $1,406,210 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $1,406,210 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $1,406,210 |
| Taxable Value | $1,406,210 |
|---|
Appreciation: Market value has risen +0.4% from $1,400,000 (2021) to $1,406,210 (2025), a CAGR of 0.1% over 4 years. Growth has been relatively flat for this asset class. Most of this growth came in a single year (2022→2023), not a steady climb — worth checking what drove that reappraisal rather than assuming a smooth trend. Over the same span, the median Commercial parcel countywide rose +17.8%, so this parcel has lagged 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 $31,338. 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 78% of market value ($1,096,530 land vs $309,680 improvements), about $0/SF of land. With value concentrated in the land under a ~35-year-old structure, this reads as a land-dominated asset — the classic higher-and-best-use / redevelopment signal. Underwrite the dirt, not the building.
Submarket Position: At $1,406,210, this parcel sits in the upper-middle (50th–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 +0.1% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $1,412,448 by 2031, with an estimated annual tax burden around $27,858. 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 |
|---|---|---|---|
| 551 | PAVED AREA | 49,140 SF | ✗ |
| 591 | MASONRY TRIM SF | 4,352 SF | ✗ |
| 1ST | 1st Floor | 4,225 SF | ✓ |
| 2ND | 2nd Floor | 4,224 SF | ✓ |
| 501 | CANOPY | 1,232 SF | ✗ |
| 611 | TERRACE | 1,232 SF | ✗ |
| 511 | DECK | 280 SF | ✗ |
| 881 | COMMCL FINISHOUT | 121 SF | ✓ |
| 348 | GOLF COURSE | 18 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% | $15,565.34 | $15,565.34 | Paid |
| CPF City of Pflugerville | 0.4863% | 0.4813% | 0.5362% | 0.5428% | 0.5350% | -0.0078% | $7,523.22 | $7,523.22 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $5,285.17 | $5,285.17 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $1,659.65 | $1,659.65 | Paid |
| E02 Travis County ESD # 02 | 0.0900% | 0.0800% | 0.0773% | 0.0939% | 0.0928% | -0.0011% | $1,304.47 | $1,304.47 | Paid |
| Combined Rate | 2.4335% | 2.2428% | 2.1280% | 2.1960% | 2.2285% | +0.0325% | $31,337.85 | $31,337.85 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IPF Pflugerville ISD | 1.1069% | $15,565.34 | 49.7% |
| CPF City of Pflugerville | 0.5350% | $7,523.22 | 24.0% |
| TCO Travis County | 0.3758% | $5,285.17 | 16.9% |
| THD Travis Central Health | 0.1180% | $1,659.65 | 5.3% |
| E02 Travis County ESD # 02 | 0.0928% | $1,304.47 | 4.2% |
| Total | 2.2285% | $31,337.85 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $1,406,210 | $1,406,210 | +0.0% |
| Assessed Value | $1,406,210 | $1,406,210 | +0.0% |
| Land Value | $1,096,530 | $1,096,530 | +0.0% |
| Improvement Value | $309,680 | $309,680 | +0.0% |
| Taxable Value | $1,406,210 | $1,406,210 | +0.0% |
| Total Tax 2026 = estimate |
~$31,338
Estimated
|
~$31,338
Partial
|
|
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $1,406,210 | $1,096,530 | $309,680 | — | $1,406,210 | $1,406,210 | Not yet — post-cert | Preliminary |
| 2025 | $1,406,210 | $1,096,530 | $309,680 | — | $1,406,210 | $1,406,210 | ~$31,338 | Partial |
| 2024 | $1,406,210 | $1,096,530 | $309,680 | — | $1,406,210 | $1,406,210 | $30,881 | Verified |
| 2023 | $1,406,210 | $1,096,530 | $309,680 | — | $1,406,210 | $1,406,210 | $29,925 | Verified |
| 2022 | $1,392,429 | $1,096,530 | $295,899 | — | $1,392,429 | $1,392,429 | $31,230 | Verified |
| 2021 | $1,400,000 | $1,105,209 | $294,791 | — | $1,400,000 | $1,400,000 | $34,069 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +0.0% | +0.0% | ~100% | Not available | Partial |
| 2025 | +0.0% | +0.0% | ~100% | Not available | Partial |
| 2024 | +0.0% | +0.0% | ~100% | No billing data | Verified |
| 2023 | +1.0% | +1.0% | ~100% | No billing data | Verified |
| 2022 | -0.5% | -0.5% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +0.4% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +0.0% | +0.1% | +0.1% | +1.0% | 2023 | -0.5% | 2022 |
| 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 |
$31,338 | $31,488 | ~$29,253 | $34,069 | 2021 | $29,925 | 2023 |
No large value jumps, delinquencies, or data anomalies found for this parcel.
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2027 | ~$1,407,455 | ~$1,407,455 | ~2.1773% | ~$30,644 | +0.1% |
| 2028 | ~$1,408,702 | ~$1,408,702 | ~2.1261% | ~$29,950 | +0.2% |
| 2029 | ~$1,409,949 | ~$1,409,949 | ~2.0748% | ~$29,254 | +0.3% |
| 2030 | ~$1,411,198 | ~$1,411,198 | ~2.0236% | ~$28,557 | +0.4% |
| 2031 | ~$1,412,448 | ~$1,412,448 | ~1.9724% | ~$27,858 | +0.4% |
| 2027 | ~$1,379,331 | ~$1,379,331 | ~2.2285% | ~$30,739 | -1.9% |
| 2028 | ~$1,352,966 | ~$1,352,966 | ~2.2285% | ~$30,151 | -3.8% |
| 2029 | ~$1,327,105 | ~$1,327,105 | ~2.2285% | ~$29,575 | -5.6% |
| 2030 | ~$1,301,738 | ~$1,301,738 | ~2.2285% | ~$29,010 | -7.4% |
| 2031 | ~$1,276,856 | ~$1,276,856 | ~2.2285% | ~$28,455 | -9.2% |
| 2027 | ~$1,435,580 | ~$1,435,580 | ~2.1517% | ~$30,889 | +2.1% |
| 2028 | ~$1,465,562 | ~$1,465,562 | ~2.0748% | ~$30,408 | +4.2% |
| 2029 | ~$1,496,172 | ~$1,496,172 | ~1.9980% | ~$29,893 | +6.4% |
| 2030 | ~$1,527,420 | ~$1,527,420 | ~1.9211% | ~$29,343 | +8.6% |
| 2031 | ~$1,559,321 | ~$1,559,321 | ~1.8443% | ~$28,758 | +10.9% |
In 2025, this property's market value of $1,406,210 places it in the 50th–75th percentile for Commercial properties in Travis County (13595 comparable) — +2% above 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 | $1,406,210 | $632,506 | $1,382,921 | $3,258,143 | ↑ Above median | -0.8% |
| 2024 | $1,406,210 | $647,500 | $1,401,787 | $3,362,090 | ↑ Above median | +0.0% |
| 2023 | $1,406,210 | $651,680 | $1,383,015 | $3,277,245 | ↑ Above median | +9.7% |
| 2022 | $1,392,429 | $535,964 | $1,190,250 | $2,842,216 | ↑ Above median | +3.3% |
| 2021 | $1,400,000 | $538,645 | $1,173,514 | $2,782,974 | ↑ Above median | 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 | — |