1818 W 35 ST TX 78731
| Owner | GTT 1818 LP |
|---|---|
| Parcel ID | 0122000118 |
| Short ID | 121363 |
| Type | Real |
| Use Code | 59 Office / Retail (SFR Conv.) |
| Valuation | Income |
| Improvement SF | 2,380 SF |
| Land SF | 14,000 SF |
| Acres | 0.321 |
| Year Built | 1935 |
| Legal | LOT 9&10 BLK 1 OAKMONT HEIGHTS |
| Neighborhood | 59CEN |
| Land | $1,120,000 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $1,120,000 |
| Improvement | $16,873 |
|---|---|
| Total Improvement | $16,873 |
| Market | $1,136,873 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $1,136,873 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $1,136,873 |
| Taxable Value | $1,136,873 |
|---|
Appreciation: Market value has fallen -24.2% from $1,499,105 (2021) to $1,136,873 (2025), a CAGR of -6.7% over 4 years. Growth has been relatively flat for this asset class. 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 +24.1%, so this parcel has lagged 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 $23,266. 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 ($1,120,000 land vs $16,873 improvements), about $80/SF of land. With value concentrated in the land under a ~91-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 $1,136,873, this parcel sits in the lower-middle (25th–50th percentile) of Commercial property in Travis County — county median $1,417,484 (P25 $649,268 / P75 $3,347,260, n=13,608). 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 -6.7% Base-scenario CAGR (Based on 2021–2025 certified trend, projected forward from 2025), the model projects market value near $804,566 by 2030, with an estimated annual tax burden around $15,156. 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.
10 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 095 | HVAC RESIDENTIAL | 2,380 SF | ✗ |
| 1ST | 1st Floor | 2,110 SF | ✓ |
| 551 | PAVED AREA | 1,800 SF | ✗ |
| 611 | TERRACE | 1,643 SF | ✗ |
| 501 | CANOPY | 410 SF | ✗ |
| 541 | FENCE COMM LF | 300 SF | ✗ |
| 1/2 | Half Floor | 270 SF | ✓ |
| 512C | DECK UNCOVRED COMM | 224 SF | ✗ |
| 631C | PORCH CLOS UNFIN COMM | 165 SF | ✓ |
| 521 | FIREPLACE | 1 SF | ✓ |
Market value changed by 95% in 2026, flagged as unusually large. Verify against comparable sales before using this value in underwriting.
| 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% | $10,518.35 | $10,518.35 | Paid |
| CAT City of Austin | 0.5410% | 0.4627% | 0.4458% | 0.4776% | 0.5240% | +0.0464% | $5,957.41 | $5,957.41 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $4,272.88 | $4,272.88 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $1,341.77 | $1,341.77 | Paid |
| ACT Austin Community College | 0.1048% | 0.0987% | 0.0986% | 0.1013% | 0.1034% | +0.0021% | $1,175.53 | $1,175.53 | Paid |
| Combined Rate | 2.1767% | 1.9749% | 1.8092% | 1.9818% | 2.0465% | +0.0647% | $23,265.94 | $23,265.94 | Paid |
| 2026 Certified Certified | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $1,875,000 | $1,136,873 | +64.9% |
| Assessed Value | $1,398,517 | $1,136,873 | +23.0% |
| Land Value | $1,120,000 | $1,120,000 | +0.0% |
| Improvement Value | $755,000 | $16,873 | +4374.6% |
| Taxable Value | $1,398,517 | $1,136,873 | +23.0% |
| HS Cap Loss | -$476,483 | — | |
| Total Tax 2026 = estimate |
~$28,620
Estimated
|
~$23,266
Partial
|
ⓘ |
| 2026 Preliminary Preliminary | 2026 Certified Certified | Change | |
|---|---|---|---|
| Market Value | $2,220,018 | $1,875,000 | -345,018 (-15.5%) |
| Taxable Value | $1,414,177 | $1,398,517 | -15,660 (-1.1%) |
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 | $1,875,000 | $1,120,000 | $755,000 | −$476,483 | $1,398,517 | $1,398,517 | Not yet — post-cert | Certified — no billing yet |
| 2025 | $1,136,873 | $1,120,000 | $16,873 | — | $1,136,873 | $1,136,873 | ~$23,266 | Partial |
| 2024 | $1,561,563 | — | — | −$441,563 | $1,120,000 | $— | $23,761 | Verified |
| 2023 | $1,500,000 | — | — | −$380,000 | $1,120,000 | $— | $28,253 | Verified |
| 2022 | $1,410,000 | — | — | −$290,000 | $1,120,000 | $— | $29,624 | Verified |
| 2021 | $1,499,105 | — | — | −$379,105 | $1,120,000 | $— | $30,796 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +95.3% ! | +24.4% | 63.7% | Not available | Partial |
| 2025 | -5.2% | -5.2% | ~100% | Not available | Partial |
| 2024 | -23.2% | -23.2% | ~100% | 1.9800% | Verified |
| 2023 | +4.1% | +4.1% | ~100% | 1.8100% | Verified |
| 2022 | -0.7% | -0.7% | ~100% | 1.9700% | Verified |
| 2021 | base year | — | ~100% | 2.0500% | Verified |
| Cumulative market value growth (earliest valid year → 2025): -24.7% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +64.9% | +8.5% | -14.0% | +64.9% | 2026 | -27.2% | 2025 |
| Assessment Ratio | 74.6% | 79.2% | — | 100.0% | 2025 | 71.7% | 2024 |
| 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 |
$23,266 | $27,140 | ~$18,133 | $30,796 | 2021 | $23,266 | 2025 |
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2026 | ~$1,060,918 | ~$1,060,918 | ~2.0139% | ~$21,366 | -6.7% |
| 2027 | ~$990,038 | ~$990,038 | ~1.9814% | ~$19,616 | -12.9% |
| 2028 | ~$923,893 | ~$923,893 | ~1.9488% | ~$18,005 | -18.7% |
| 2029 | ~$862,168 | ~$862,168 | ~1.9163% | ~$16,522 | -24.2% |
| 2030 | ~$804,566 | ~$804,566 | ~1.8837% | ~$15,156 | -29.2% |
| 2026 | ~$1,080,029 | ~$1,080,029 | ~2.0465% | ~$22,103 | -5.0% |
| 2027 | ~$1,026,028 | ~$1,026,028 | ~2.0465% | ~$20,998 | -9.7% |
| 2028 | ~$974,726 | ~$974,726 | ~2.0465% | ~$19,948 | -14.3% |
| 2029 | ~$925,990 | ~$925,990 | ~2.0465% | ~$18,950 | -18.5% |
| 2030 | ~$879,691 | ~$879,691 | ~2.0465% | ~$18,003 | -22.6% |
| 2026 | ~$1,083,656 | ~$1,083,656 | ~1.9977% | ~$21,648 | -4.7% |
| 2027 | ~$1,032,930 | ~$1,032,930 | ~1.9488% | ~$20,130 | -9.1% |
| 2028 | ~$984,578 | ~$984,578 | ~1.9000% | ~$18,707 | -13.4% |
| 2029 | ~$938,490 | ~$938,490 | ~1.8512% | ~$17,373 | -17.4% |
| 2030 | ~$894,559 | ~$894,559 | ~1.8024% | ~$16,123 | -21.3% |
In 2025, this property's market value of $1,136,873 places it in the 25th–50th percentile for Commercial properties in Travis County (13608 comparable) — -20% below the county median of $1,417,484. 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 | $1,136,873 | $649,268 | $1,417,484 | $3,347,260 | ↓ Below median | -0.8% |
| 2024 | $1,561,563 | $661,016 | $1,438,465 | $3,471,171 | ↑ Above median | +0.0% |
| 2023 | $1,500,000 | $667,828 | $1,414,358 | $3,374,900 | ↑ Above median | +9.7% |
| 2022 | $1,410,000 | $553,066 | $1,215,730 | $2,939,150 | ↑ Above median | +3.3% |
| 2021 | $1,499,105 | $517,750 | $1,142,600 | $2,780,453 | ↑ Above median | 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.