DAIRYWORK RD 78610
| Owner | ROSENBAUM KENNETH & |
|---|---|
| Parcel ID | 0455070518 |
| Short ID | 954577 |
| Type | Real |
| Use Code | 01 Single-Family Residence |
| Valuation | Cost |
| Improvement SF | 2,052 SF |
| Land SF | 6,450 SF |
| Acres | 0.148 |
| Year Built | 2022 |
| Legal | TURNERS CROSSING NORTH PHS 1 BLK H LOT 81 |
| Neighborhood | H1501 |
| Land | $63,593 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $63,593 |
| Improvement | $333,776 |
|---|---|
| Total Improvement | $333,776 |
| Market | $397,369 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $397,369 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $397,369 |
| Exemptions on file | HS,OV65 |
|---|---|
| Taxable Value | $397,369 |
Appreciation: Market value has risen +727.9% from $48,000 (2022) to $397,369 (2025), a CAGR of 102.3% over 3 years. This is strong appreciation — well above typical inflation. Growth has been fairly evenly spread across these years rather than concentrated in one jump.
Tax Burden: The combined rate across 5 taxing entities is 0.7973% in 2025 (+0.0436% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $3,168. P10L is the largest single contributor, at 55.6% 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 16% of market value ($63,593 land vs $333,776 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 +69.2% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $5,463,474 by 2031, with an estimated annual tax burden around $5,239. 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 |
|---|---|---|---|
| 1ST | 1st Floor | 2,052 SF | ✓ |
| 095 | HVAC RESIDENTIAL | 2,052 SF | ✗ |
| 041 | GARAGE ATT 1ST F | 500 SF | ✓ |
| 011 | PORCH OPEN 1ST F | 333 SF | ✗ |
| 252 | BEDROOMS | 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 |
|---|---|---|---|---|---|---|---|---|---|
| P10L | — | — | — | — | — | — | $2,328.96 | $2,328.96 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $656.51 | $656.51 | Paid |
| E11 Travis County ESD # 11 | 0.1000% | 0.0949% | 0.1000% | 0.1000% | 0.1000% | +0.0000% | $397.37 | $397.37 | Paid |
| E15 Travis County ESD # 15 | 0.1000% | 0.0949% | 0.1000% | 0.1000% | 0.1000% | +0.0000% | $397.37 | $397.37 | Paid |
| ACT Austin Community College | 0.1048% | 0.0987% | 0.0986% | 0.1013% | 0.1034% | +0.0021% | $254.52 | $254.52 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $156.61 | $156.61 | Paid |
| Combined Rate | 0.7740% | 0.7054% | 0.7039% | 0.7537% | 0.7973% | +0.0436% | $4,191.34 | $4,191.34 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| P10L | — | $2,328.96 | 55.6% |
| TCO Travis County | 0.3758% | $656.51 | 15.7% |
| E11 Travis County ESD # 11 | 0.1000% | $397.37 | 9.5% |
| E15 Travis County ESD # 15 | 0.1000% | $397.37 | 9.5% |
| ACT Austin Community College | 0.1034% | $254.52 | 6.1% |
| THD Travis Central Health | 0.1180% | $156.61 | 3.7% |
| Total | 0.7973% 5 of 6 | $4,191.34 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $393,659 | $397,369 | -0.9% |
| Assessed Value | $393,659 | $397,369 | -0.9% |
| Land Value | $63,593 | $63,593 | +0.0% |
| Improvement Value | $330,066 | $333,776 | -1.1% |
| Taxable Value | $393,659 | $397,369 | -0.9% |
| Exemptions | HS,OV65 | HS,OV65 | |
| Total Tax 2026 = estimate |
~$3,139
Estimated
|
~$4,191
Partial
|
ⓘ |
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $393,659 | $63,593 | $330,066 | — | $393,659 | $393,659 | Not yet — post-cert | Preliminary |
| 2025 | $397,369 | $63,593 | $333,776 | — | $397,369 | $397,369 | ~$4,191 | Partial |
| 2024 | $440,309 | $60,000 | $380,309 | — | $440,309 | $215,847 | $4,469 | Verified |
| 2023 | $244,608 | $60,000 | $184,608 | — | $244,608 | $244,608 | $3,620 | Verified |
| 2022 | $48,000 | $60,000 | — | — | $48,000 | $48,000 | $2,810 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | -0.9% | -0.9% | ~100% | Not available | Partial |
| 2025 | -9.8% | -9.8% | ~100% | Not available | Partial |
| 2024 | +80.0% ! | +80.0% | ~100% | No billing data | Verified |
| 2023 | +409.6% ! | +409.6% | ~100% | No billing data | Verified |
| 2022 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +727.9% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | -0.9% | +119.7% | +69.2% | +409.6% | 2023 | -9.8% | 2025 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2022 | 100.0% | 2022 |
| Effective Tax Rate (2025) | 1.0500% | 1.0500% | — | 1.0500% | 2025 | 1.0500% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$4,191 | $3,773 | ~$4,314 | $4,469 | 2024 | $2,810 | 2022 |
Market value changed by 410% 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 | ~$666,177 | ~$433,025 | ~0.8031% | ~$3,478 | +69.2% |
| 2028 | ~$1,127,352 | ~$476,327 | ~0.8089% | ~$3,853 | +186.4% |
| 2029 | ~$1,907,785 | ~$523,960 | ~0.8147% | ~$4,269 | +384.6% |
| 2030 | ~$3,228,488 | ~$576,356 | ~0.8206% | ~$4,729 | +720.1% |
| 2031 | ~$5,463,474 | ~$633,992 | ~0.8264% | ~$5,239 | +1287.9% |
| 2027 | ~$658,304 | ~$433,025 | ~0.7973% | ~$3,452 | +67.2% |
| 2028 | ~$1,100,863 | ~$476,327 | ~0.7973% | ~$3,798 | +179.6% |
| 2029 | ~$1,840,940 | ~$523,960 | ~0.7973% | ~$4,177 | +367.6% |
| 2030 | ~$3,078,549 | ~$576,356 | ~0.7973% | ~$4,595 | +682.0% |
| 2031 | ~$5,148,167 | ~$633,992 | ~0.7973% | ~$5,055 | +1207.8% |
| 2027 | ~$674,051 | ~$433,025 | ~0.8060% | ~$3,490 | +71.2% |
| 2028 | ~$1,154,157 | ~$476,327 | ~0.8147% | ~$3,881 | +193.2% |
| 2029 | ~$1,976,229 | ~$523,960 | ~0.8235% | ~$4,315 | +402.0% |
| 2030 | ~$3,383,837 | ~$576,356 | ~0.8322% | ~$4,796 | +759.6% |
| 2031 | ~$5,794,044 | ~$633,992 | ~0.8409% | ~$5,331 | +1371.8% |
| 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 | 2022–2024 | 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 | 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 | — |