DAVIS LN TX
| Owner | RRGP GSS LOCATION #6 PROPCO LLC |
|---|---|
| Parcel ID | 0422280509 |
| Short ID | 904616 |
| Type | Real |
| Use Code | 20 Small Store (<10,000 SF) |
| Valuation | Income |
| Improvement SF | 7,000 SF |
| Land SF | 37,113 SF |
| Acres | 0.852 |
| Year Built | 2023 |
| Legal | LOT 1C-C BLK D DEERFIELD AT BRODIE SUBD SEC 2 LT 1C BLK D |
| Neighborhood | 1SO2 |
| Land | $296,905 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $296,905 |
| Improvement | $3,701,398 |
|---|---|
| Total Improvement | $3,701,398 |
| Market | $3,998,303 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $3,998,303 |
| Value Limitation Adjustment (−) (homestead cap) | −$1,399,099 |
| Net Appraised (assessed) | $2,599,204 |
| Taxable Value | $2,599,204 |
|---|
Appreciation: Market value has risen +1246.7% from $296,905 (2021) to $3,998,303 (2025), a CAGR of 91.6% 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 2.0465% in 2025 (+0.0647% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $53,192. Austin ISD is the largest single contributor, at 45.2% of the total 2025 levy.
Assessment Gap: Assessed value ($2,599,204) is $1,399,099 below market value, suggesting potential for an upward assessment in future years.
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 7% of market value ($296,905 land vs $3,701,398 improvements), about $8/SF of land. Most value sits in the improvements, so building condition, age (~3 yrs), and rent roll drive the underwriting.
Submarket Position: At $3,998,303, 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 +70.0% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $59,678,277 by 2031, with an estimated annual tax burden around $94,625. 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.
3 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 551 | PAVED AREA | 20,000 SF | ✗ |
| 1ST | 1st Floor | 7,000 SF | ✓ |
| 501 | CANOPY | 600 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% | $24,047.84 | $24,047.84 | Paid |
| CAT City of Austin | 0.5410% | 0.4627% | 0.4458% | 0.4776% | 0.5240% | +0.0464% | $13,620.27 | $13,620.27 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $9,768.98 | $9,768.98 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $3,067.66 | $3,067.66 | Paid |
| ACT Austin Community College | 0.1048% | 0.0987% | 0.0986% | 0.1013% | 0.1034% | +0.0021% | $2,687.58 | $2,687.58 | Paid |
| Combined Rate | 2.1767% | 1.9749% | 1.8092% | 1.9818% | 2.0465% | +0.0647% | $53,192.33 | $53,192.33 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| IAU Austin ISD | 0.9252% | $24,047.84 | 45.2% |
| CAT City of Austin | 0.5240% | $13,620.27 | 25.6% |
| TCO Travis County | 0.3758% | $9,768.98 | 18.4% |
| THD Travis Central Health | 0.1180% | $3,067.66 | 5.8% |
| ACT Austin Community College | 0.1034% | $2,687.58 | 5.1% |
| Total | 2.0465% | $53,192.33 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $4,209,368 | $3,998,303 | +5.3% |
| Assessed Value | $3,119,045 | $2,599,204 | +20.0% |
| Land Value | $296,905 | $296,905 | +0.0% |
| Improvement Value | $3,912,463 | $3,701,398 | +5.7% |
| Taxable Value | $3,119,045 | $2,599,204 | +20.0% |
| HS Cap Loss | -$1,090,323 | — | |
| Total Tax 2026 = estimate |
~$63,831
Estimated
|
~$53,192
Partial
|
|
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $4,209,368 | $296,905 | $3,912,463 | −$1,090,323 | $3,119,045 | $3,119,045 | Not yet — post-cert | Preliminary |
| 2025 | $3,998,303 | $296,905 | $3,701,398 | −$1,399,099 | $2,599,204 | $2,599,204 | ~$53,192 | Partial |
| 2024 | $2,166,003 | $296,905 | $1,869,098 | — | $2,166,003 | $2,166,003 | $42,926 | Verified |
| 2023 | $296,905 | $296,905 | — | — | $296,905 | $296,905 | $5,372 | Verified |
| 2022 | $296,905 | $296,905 | — | — | $296,905 | $296,905 | $5,864 | Verified |
| 2021 | $296,905 | $296,905 | — | — | $296,905 | $296,905 | $6,463 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +5.3% | +20.0% | 74.1% | Not available | Partial |
| 2025 | +84.6% ! | +20.0% | 65.0% | Not available | Partial |
| 2024 | +629.5% ! | +629.5% | ~100% | No billing data | Verified |
| 2023 | +0.0% | +0.0% | ~100% | No billing data | Verified |
| 2022 | +0.0% | +0.0% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +1246.7% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +5.3% | +143.9% | +69.9% | +629.5% | 2024 | +0.0% | 2022 |
| Assessment Ratio | 74.1% | 89.9% | — | 100.0% | 2021 | 65.0% | 2025 |
| Effective Tax Rate (2025) | 1.3300% | 1.3300% | — | 1.3300% | 2025 | 1.3300% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$53,192 | $22,763 | ~$81,383 | $53,192 | 2025 | $5,372 | 2023 |
Market value changed by 630% 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 | ~$7,153,800 | ~$3,430,950 | ~2.0139% | ~$69,097 | +69.9% |
| 2028 | ~$12,157,846 | ~$3,774,044 | ~1.9814% | ~$74,778 | +188.8% |
| 2029 | ~$20,662,198 | ~$4,151,449 | ~1.9488% | ~$80,905 | +390.9% |
| 2030 | ~$35,115,302 | ~$4,566,594 | ~1.9163% | ~$87,509 | +734.2% |
| 2031 | ~$59,678,277 | ~$5,023,253 | ~1.8837% | ~$94,625 | +1317.7% |
| 2027 | ~$7,069,612 | ~$3,430,950 | ~2.0465% | ~$70,214 | +67.9% |
| 2028 | ~$11,873,378 | ~$3,774,044 | ~2.0465% | ~$77,235 | +182.1% |
| 2029 | ~$19,941,278 | ~$4,151,449 | ~2.0465% | ~$84,959 | +373.7% |
| 2030 | ~$33,491,276 | ~$4,566,594 | ~2.0465% | ~$93,455 | +695.6% |
| 2031 | ~$56,248,429 | ~$5,023,253 | ~2.0465% | ~$102,800 | +1236.3% |
| 2027 | ~$7,237,987 | ~$3,430,950 | ~1.9977% | ~$68,539 | +71.9% |
| 2028 | ~$12,445,682 | ~$3,774,044 | ~1.9488% | ~$73,550 | +195.7% |
| 2029 | ~$21,400,287 | ~$4,151,449 | ~1.9000% | ~$78,878 | +408.4% |
| 2030 | ~$36,797,686 | ~$4,566,594 | ~1.8512% | ~$84,537 | +774.2% |
| 2031 | ~$63,273,435 | ~$5,023,253 | ~1.8024% | ~$90,538 | +1403.2% |
In 2025, this property's market value of $3,998,303 places it in the top 25% for Commercial properties in Travis County (13595 comparable) — +189% 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 | $3,998,303 | $632,506 | $1,382,921 | $3,258,143 | ↑ Top 25% | -0.8% |
| 2024 | $2,166,003 | $647,500 | $1,401,787 | $3,362,090 | ↑ Above median | +0.0% |
| 2023 | $296,905 | $651,680 | $1,383,015 | $3,277,245 | ↓ Bottom 25% | +9.7% |
| 2022 | $296,905 | $535,964 | $1,190,250 | $2,842,216 | ↓ Bottom 25% | +3.3% |
| 2021 | $296,905 | $538,645 | $1,173,514 | $2,782,974 | ↓ Bottom 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 | — |