4025 S CAPITAL OF TX HY TX 78746
| Owner | LCFRE AUSTIN BRODIE OAKS II LLC |
|---|---|
| Parcel ID | 0407180115 |
| Short ID | 310474 |
| Type | Real |
| Use Code | 46 Discount Store (>25,000 SF) |
| Valuation | Income |
| Improvement SF | 43,136 SF |
| Land SF | 172,410 SF |
| Acres | 3.958 |
| Year Built | 1982 |
| Legal | LOT 2A BRODIE OAKS CENTER AMENDED |
| Neighborhood | 41CEN |
| Land | $8,620,500 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $8,620,500 |
| Improvement | $95,279 |
|---|---|
| Total Improvement | $95,279 |
| Market | $8,715,779 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $8,715,779 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $8,715,779 |
| Taxable Value | $8,715,779 |
|---|
Appreciation: Market value has risen +104.2% from $4,269,000 (2021) to $8,715,779 (2025), a CAGR of 19.5% over 4 years. This is strong appreciation — well above typical inflation. 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 outpaced the broader commercial market over the same period.
Tax Burden: The combined rate across 5 taxing entities is 2.0465% in 2025 (+0.0647% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $178,367. Austin ISD is the largest single contributor, at 45.2% 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 99% of market value ($8,620,500 land vs $95,279 improvements), about $50/SF of land. With value concentrated in the land under a ~44-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 $8,715,779, 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 +19.4% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $25,109,059 by 2031, with an estimated annual tax burden around $314,097. 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 |
|---|---|---|---|
| 551 | PAVED AREA | 120,600 SF | ✗ |
| 1ST | 1st Floor | 43,136 SF | ✓ |
| 491 | SPRINKLER HEADS | 43,136 SF | ✗ |
| SO | Sketch Only | 43,136 SF | ✗ |
| 881 | COMMCL FINISHOUT | 1,144 SF | ✓ |
| 501 | CANOPY | 88 SF | ✗ |
| 482 | LIGHT POLES | 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 |
|---|---|---|---|---|---|---|---|---|---|
| IAU Austin ISD | 1.0617% | 0.9966% | 0.8595% | 0.9505% | 0.9252% | -0.0253% | $80,638.39 | $80,638.39 | Paid |
| CAT City of Austin | 0.5410% | 0.4627% | 0.4458% | 0.4776% | 0.5240% | +0.0464% | $45,672.16 | $45,672.16 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $32,757.82 | $32,757.82 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $10,286.62 | $10,286.62 | Paid |
| ACT Austin Community College | 0.1048% | 0.0987% | 0.0986% | 0.1013% | 0.1034% | +0.0021% | $9,012.12 | $9,012.12 | Paid |
| Combined Rate | 2.1767% | 1.9749% | 1.8092% | 1.9818% | 2.0465% | +0.0647% | $178,367.11 | $178,367.11 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IAU Austin ISD | 0.9252% | $80,638.39 | 45.2% |
| CAT City of Austin | 0.5240% | $45,672.16 | 25.6% |
| TCO Travis County | 0.3758% | $32,757.82 | 18.4% |
| THD Travis Central Health | 0.1180% | $10,286.62 | 5.8% |
| ACT Austin Community College | 0.1034% | $9,012.12 | 5.1% |
| Total | 2.0465% | $178,367.11 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $10,353,288 | $8,715,779 | +18.8% |
| Assessed Value | $10,353,288 | $8,715,779 | +18.8% |
| Land Value | $8,620,500 | $8,620,500 | +0.0% |
| Improvement Value | $1,732,788 | $95,279 | +1718.6% |
| Taxable Value | $10,353,288 | $8,715,779 | +18.8% |
| Total Tax 2026 = estimate |
~$211,878
Estimated
|
~$178,367
Partial
|
|
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $10,353,288 | $8,620,500 | $1,732,788 | — | $10,353,288 | $10,353,288 | Not yet — post-cert | Preliminary |
| 2025 | $8,715,779 | $8,620,500 | $95,279 | — | $8,715,779 | $8,715,779 | ~$178,367 | Partial |
| 2024 | $9,161,214 | $8,620,500 | $540,714 | — | $9,161,214 | $9,161,214 | $173,182 | Verified |
| 2023 | $9,170,500 | $8,620,500 | $550,000 | — | $9,170,500 | $9,170,500 | $157,885 | Verified |
| 2022 | $4,272,938 | $3,448,200 | $824,738 | — | $4,272,938 | $4,272,938 | $79,452 | Verified |
| 2021 | $4,269,000 | $3,448,200 | $820,800 | — | $4,269,000 | $4,269,000 | $88,513 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +18.8% | +18.8% | ~100% | Not available | Partial |
| 2025 | -4.9% | -4.9% | ~100% | Not available | Partial |
| 2024 | -0.1% | -0.1% | ~100% | No billing data | Verified |
| 2023 | +114.6% ! | +114.6% | ~100% | No billing data | Verified |
| 2022 | +0.1% | +0.1% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +104.2% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +18.8% | +25.7% | +19.4% | +114.6% | 2023 | -4.9% | 2025 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2021 | 100.0% | 2021 |
| Effective Tax Rate (2025) | 2.0500% | 2.0500% | — | 2.0500% | 2025 | 2.0500% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$178,367 | $135,480 | ~$270,141 | $178,367 | 2025 | $79,452 | 2022 |
Market value changed by 115% in 2023, flagged as unusually large. Verify against comparable sales before using this value in underwriting.
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2027 | ~$12,360,292 | ~$11,388,617 | ~2.0139% | ~$229,360 | +19.4% |
| 2028 | ~$14,756,357 | ~$12,527,478 | ~1.9814% | ~$248,218 | +42.5% |
| 2029 | ~$17,616,904 | ~$13,780,226 | ~1.9488% | ~$268,554 | +70.2% |
| 2030 | ~$21,031,973 | ~$15,158,249 | ~1.9163% | ~$290,476 | +103.1% |
| 2031 | ~$25,109,059 | ~$16,674,074 | ~1.8837% | ~$314,097 | +142.5% |
| 2027 | ~$12,153,226 | ~$11,388,617 | ~2.0465% | ~$233,066 | +17.4% |
| 2028 | ~$14,266,087 | ~$12,527,478 | ~2.0465% | ~$256,373 | +37.8% |
| 2029 | ~$16,746,272 | ~$13,780,226 | ~2.0465% | ~$282,010 | +61.7% |
| 2030 | ~$19,657,642 | ~$15,158,249 | ~2.0465% | ~$310,211 | +89.9% |
| 2031 | ~$23,075,159 | ~$16,674,074 | ~2.0465% | ~$341,232 | +122.9% |
| 2027 | ~$12,567,358 | ~$11,388,617 | ~1.9977% | ~$227,506 | +21.4% |
| 2028 | ~$15,254,910 | ~$12,527,478 | ~1.9488% | ~$244,140 | +47.3% |
| 2029 | ~$18,517,200 | ~$13,780,226 | ~1.9000% | ~$261,827 | +78.9% |
| 2030 | ~$22,477,137 | ~$15,158,249 | ~1.8512% | ~$280,609 | +117.1% |
| 2031 | ~$27,283,914 | ~$16,674,074 | ~1.8024% | ~$300,529 | +163.5% |
In 2025, this property's market value of $8,715,779 places it in the top 25% for Commercial properties in Travis County (13595 comparable) — 6× 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 | $8,715,779 | $632,506 | $1,382,921 | $3,258,143 | ↑ Top 25% | -0.8% |
| 2024 | $9,161,214 | $647,500 | $1,401,787 | $3,362,090 | ↑ Top 25% | +0.0% |
| 2023 | $9,170,500 | $651,680 | $1,383,015 | $3,277,245 | ↑ Top 25% | +9.7% |
| 2022 | $4,272,938 | $535,964 | $1,190,250 | $2,842,216 | ↑ Top 25% | +3.3% |
| 2021 | $4,269,000 | $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 | — |