319 ADDIE ROY RD TX 78733
| Owner | ADDIE ROY PROPERTY TRUST |
|---|---|
| Parcel ID | 0121280105 |
| Short ID | 521475 |
| Type | Real |
| Use Code | 49 Bed & Breakfast |
| Valuation | Income |
| Improvement SF | 4,867 SF |
| Land SF | 448,450 SF |
| Acres | 10.295 |
| Year Built | 1978 |
| Legal | TRT 3 *& S330.76' OF E530' OF TRT 4 KOOCK ADDN THE |
| Neighborhood | N7300 |
| Land | $1,000,000 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $1,000,000 |
| Improvement | $428,177 |
|---|---|
| Total Improvement | $428,177 |
| Market | $1,428,177 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $1,428,177 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $1,428,177 |
| Taxable Value | $1,428,177 |
|---|
Appreciation: Market value has risen +31.3% from $1,087,628 (2021) to $1,428,177 (2025), a CAGR of 7.0% over 4 years. This represents moderate, steady growth. Growth has been fairly evenly spread across these years rather than concentrated in one jump. Over the same span, the median Residential parcel countywide rose +45.8%, so this parcel has lagged the broader residential market over the same period.
Tax Burden: The combined rate across 5 taxing entities is 1.4611% in 2025 (-0.0092% vs 2024 — rates decreased ). At the current taxable value, estimated annual taxes are $20,867. Eanes ISD is the largest single contributor, at 57.0% of the total 2025 levy.
Homestead Cap History: This property had an active homestead cap as recently as 2024 ($422,951, ~29.6% of market value at the time). The cap has since reset or expired. Verified clear — 2025 Certified Historical data from AJR 2021–2024 (Partial confidence). Current status confirmed by 2025 TCAD Certified Export.
Asset Class: Single-family residential. Buyer should verify which exemptions carry and which reset at sale. 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 70% of market value ($1,000,000 land vs $428,177 improvements), about $2/SF of land. With value concentrated in the land under a ~48-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 $1,428,177, this parcel sits in the top quartile (≥75th percentile) of Residential property in Travis County — county median $479,535 (P25 $358,633 / P75 $737,055, n=318,609). Residential here is the broad TCAD category — every residential 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 +7.0% Base-scenario CAGR (Based on 2021–2025 certified trend, projected forward from 2025), the model projects market value near $2,007,516 by 2030, with an estimated annual tax burden around $23,637. 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.
11 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 1ST | 1st Floor | 4,259 SF | ✓ |
| 095 | HVAC RESIDENTIAL | 3,612 SF | ✗ |
| 512 | DECK UNCOVRED | 1,446 SF | ✗ |
| 2ND | 2nd Floor | 608 SF | ✓ |
| 011 | PORCH OPEN 1ST F | 394 SF | ✗ |
| 591 | MASONRY TRIM SF | 112 SF | ✗ |
| 612 | TERRACE UNCOVERD | 60 SF | ✗ |
| 522 | FIREPLACE | 3 SF | ✓ |
| 251 | BATHROOM | 2 SF | ✓ |
| 413 | STAIRWAY EXT | 1 SF | ✓ |
| 604 | POOL RES CONC | 1 SF | ✗ |
No large value jumps, delinquencies, or data anomalies found for this parcel.
| Entity | 2021 Rate | 2022 Rate | 2023 Rate | 2024 Rate | 2025 Rate | YoY (2024→25) | Amt Due | Amt Paid | Balance |
|---|---|---|---|---|---|---|---|---|---|
| IEA Eanes ISD | 1.0608% | 1.0046% | 0.8880% | 0.8855% | 0.8322% | -0.0533% | $11,885.29 | $11,885.29 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $5,367.73 | $5,367.73 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $1,685.58 | $1,685.58 | Paid |
| E09 Travis County ESD # 09 | 0.0807% | 0.0726% | 0.0735% | 0.0710% | 0.0758% | +0.0048% | $1,082.56 | $1,082.56 | Paid |
| W10 WCID # 10 | 0.0773% | 0.0675% | 0.0634% | 0.0614% | 0.0592% | -0.0022% | $845.48 | $845.48 | Paid |
| Combined Rate | 1.6880% | 1.5616% | 1.4302% | 1.4703% | 1.4611% | -0.0092% | $20,866.64 | $20,866.64 | Paid |
| 2026 Certified Certified | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $1,827,953 | $1,428,177 | +28.0% |
| Assessed Value | $1,713,812 | $1,428,177 | +20.0% |
| Land Value | $1,400,000 | $1,000,000 | +40.0% |
| Improvement Value | $427,953 | $428,177 | -0.1% |
| Taxable Value | $1,713,812 | $1,428,177 | +20.0% |
| HS Cap Loss | -$114,141 | -$422,951 (2024) | |
| Total Tax 2026 = estimate |
~$25,040
Estimated
|
~$20,867
Partial
|
ⓘ |
| 2026 Preliminary Preliminary | 2026 Certified Certified | Change | |
|---|---|---|---|
| Market Value | $1,827,953 | $1,827,953 | +0 (+0.0%) |
| Taxable Value | $1,713,812 | $1,713,812 | +0 (+0.0%) |
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 | $1,827,953 | $1,400,000 | $427,953 | −$114,141 | $1,713,812 | $1,713,812 | Not yet — post-cert | Certified — no billing yet |
| 2025 | $1,428,177 | $1,000,000 | $428,177 | — | $1,428,177 | $1,428,177 | ~$20,867 | Partial |
| 2024 | $2,000,000 | — | — | −$950,000 | $1,050,000 | $— | $21,657 | Verified |
| 2023 | $1,800,000 | — | — | −$750,000 | $1,050,000 | $— | $29,401 | Verified |
| 2022 | $1,424,900 | — | — | −$899,900 | $525,000 | $— | $28,109 | Verified |
| 2021 | $1,087,628 | — | — | −$562,628 | $525,000 | $— | $24,052 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +28.0% | +20.0% | 93.8% | Not available | Partial |
| 2025 | -3.0% | -3.0% | ~100% | Not available | Partial |
| 2024 | -52.2% | -52.2% | ~100% | 1.4700% | Verified |
| 2023 | +71.2% | +71.2% | ~100% | 0.9500% | Verified |
| 2022 | +26.3% | +26.3% | ~100% | 1.5600% | Verified |
| 2021 | base year | — | ~100% | 2.2100% | Verified |
| Cumulative market value growth (earliest valid year → 2025): +0.2% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +28.0% | +13.6% | +2.4% | +31.0% | 2022 | -28.6% | 2025 |
| Assessment Ratio | 93.8% | 65.0% | — | 100.0% | 2025 | 36.8% | 2022 |
| Effective Tax Rate (2025) | 1.4600% | 1.4600% | — | 1.4600% | 2025 | 1.4600% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$20,867 | $24,817 | ~$22,584 | $29,401 | 2023 | $20,867 | 2025 |
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2026 | ~$1,528,824 | ~$1,528,824 | ~1.4043% | ~$21,470 | +7.0% |
| 2027 | ~$1,636,564 | ~$1,636,564 | ~1.3476% | ~$22,055 | +14.6% |
| 2028 | ~$1,751,896 | ~$1,751,896 | ~1.2909% | ~$22,615 | +22.7% |
| 2029 | ~$1,875,356 | ~$1,875,356 | ~1.2342% | ~$23,145 | +31.3% |
| 2030 | ~$2,007,516 | ~$2,007,516 | ~1.1774% | ~$23,637 | +40.6% |
| 2026 | ~$1,500,260 | ~$1,500,260 | ~1.4611% | ~$21,920 | +5.0% |
| 2027 | ~$1,575,982 | ~$1,575,982 | ~1.4611% | ~$23,026 | +10.3% |
| 2028 | ~$1,655,525 | ~$1,655,525 | ~1.4611% | ~$24,188 | +15.9% |
| 2029 | ~$1,739,083 | ~$1,739,083 | ~1.4611% | ~$25,409 | +21.8% |
| 2030 | ~$1,826,859 | ~$1,826,859 | ~1.4611% | ~$26,692 | +27.9% |
| 2026 | ~$1,557,387 | ~$1,557,387 | ~1.3760% | ~$21,429 | +9.0% |
| 2027 | ~$1,698,288 | ~$1,698,288 | ~1.2909% | ~$21,923 | +18.9% |
| 2028 | ~$1,851,936 | ~$1,851,936 | ~1.2058% | ~$22,331 | +29.7% |
| 2029 | ~$2,019,484 | ~$2,019,484 | ~1.1207% | ~$22,632 | +41.4% |
| 2030 | ~$2,202,192 | ~$2,202,192 | ~1.0356% | ~$22,806 | +54.2% |
In 2025, this property's market value of $1,428,177 places it in the top 25% for Residential properties in Travis County (318609 comparable) — +198% above the county median of $479,535. Residential here is the broad TCAD category — every residential 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 | $1,428,177 | $358,633 | $479,535 | $737,055 | ↑ Top 25% | -6.4% |
| 2024 | $2,000,000 | $384,868 | $512,735 | $786,167 | ↑ Top 25% | -8.7% |
| 2023 | $1,800,000 | $424,496 | $565,716 | $845,447 | ↑ Top 25% | -2.1% |
| 2022 | $1,424,900 | $435,080 | $581,770 | $864,060 | ↑ Top 25% | +53.2% |
| 2021 | $1,087,628 | $239,232 | $328,865 | $488,922 | ↑ Top 25% | base yr |
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.