14124 LYNDORA LN TX 78660
| Owner | SEJDIU BADUSHE & IZJA |
|---|---|
| Parcel ID | 0258400514 |
| Short ID | 932504 |
| Type | Real |
| Use Code | 01 Single-Family Residence |
| Valuation | Cost |
| Improvement SF | 2,003 SF |
| Land SF | 5,545 SF |
| Acres | 0.127 |
| Year Built | 2020 |
| Legal | LOT 13 BLK N ENTRADA PHS 4 |
| Neighborhood | A5850 |
| Land | $95,151 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $95,151 |
| Improvement | $294,473 |
|---|---|
| Total Improvement | $294,473 |
| Market | $389,624 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $389,624 |
| Value Limitation Adjustment (−) (homestead cap) | −$259,485 |
| Net Appraised (assessed) | $130,139 |
| Exemptions (−) (HS) | −$26,028 |
|---|---|
| Taxable Value | $104,111 |
Appreciation: Market value has risen +2497.5% from $15,000 (2021) to $389,624 (2025), a CAGR of 125.8% 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.
Tax Burden: The combined rate across 3 taxing entities is 0.5866% in 2025 (+0.0403% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $611. Travis County is the largest single contributor, at 61.6% of the total 2025 levy.
Assessment Gap: Assessed value ($130,139) is $259,485 below market value, suggesting potential for an upward assessment in future years.
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 24% of market value ($95,151 land vs $294,473 improvements), about $17/SF of land. Most value sits in the improvements, so building condition, age (~6 yrs), and rent roll drive the underwriting.
Forward Outlook: Holding the +125.8% Base-scenario CAGR (Based on 2021–2025 certified trend, projected forward from 2025), the model projects market value near $22,847,504 by 2030, with an estimated annual tax burden around $1,301. 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.
9 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 095 | HVAC RESIDENTIAL | 2,003 SF | ✗ |
| 2ND | 2nd Floor | 1,189 SF | ✓ |
| 1ST | 1st Floor | 814 SF | ✓ |
| 041 | GARAGE ATT 1ST F | 375 SF | ✓ |
| 011 | PORCH OPEN 1ST F | 44 SF | ✗ |
| 252 | BEDROOMS | 4 SF | ✓ |
| 411 | SOLAR DEVICES RESIDENTIAL | 3 SF | ✓ |
| 251 | BATHROOM | 2 SF | ✓ |
| 250 | HALF BATHROOM | 1 SF | ✓ |
Market value changed by 299% in 2022, 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 |
|---|---|---|---|---|---|---|---|---|---|
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $391.30 | $391.30 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $122.87 | $122.87 | Paid |
| E02 Travis County ESD # 02 | 0.0900% | 0.0800% | 0.0773% | 0.0939% | 0.0928% | -0.0011% | $120.72 | $120.72 | Paid |
| Combined Rate | 0.5592% | 0.4969% | 0.4826% | 0.5463% | 0.5866% | +0.0403% | $634.89 | $634.89 | Paid |
| 2026 Certified Certified | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $378,938 | $389,624 | -2.7% |
| Assessed Value | $143,153 | $130,139 | +10.0% |
| Land Value | $101,817 | $95,151 | +7.0% |
| Improvement Value | $277,121 | $294,473 | -5.9% |
| Taxable Value | $114,522 | $104,111 | +10.0% |
| Exemptions | HS | HS | |
| HS Cap Loss | -$235,785 | — | |
| Total Tax 2026 = estimate |
~$672
Estimated
|
~$635
Partial
|
ⓘ |
| 2026 Preliminary Preliminary | 2026 Certified Certified | Change | |
|---|---|---|---|
| Market Value | $378,938 | $378,938 | +0 (+0.0%) |
| Taxable Value | $114,522 | $114,522 | +0 (+0.0%) |
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 | $378,938 | $101,817 | $277,121 | −$235,785 | $143,153 | $114,522 | Not yet — post-cert | Certified — no billing yet |
| 2025 | $389,624 | $95,151 | $294,473 | −$259,485 | $130,139 | $104,111 | ~$635 | Partial |
| 2024 | $446,070 | — | — | −$346,070 | $100,000 | $— | $742 | Verified |
| 2023 | $464,170 | — | — | −$364,170 | $100,000 | $— | $5,904 | Verified |
| 2022 | $80,190 | — | — | — | $100,000 ! | $— | $7,284 | Verified |
| 2021 | $15,000 | — | — | — | $30,000 ! | $— | $1,598 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | -2.7% | +10.0% | 37.8% | Not available | Partial |
| 2025 | -4.9% | +10.0% | 33.4% | Not available | Partial |
| 2024 | -8.2% | -73.5% | 28.9% | 0.1800% | Verified |
| 2023 | -3.9% | -3.9% | ~100% | 1.3200% | Verified |
| 2022 | +298.6% ! | +298.6% | ~100% | 1.5700% | Verified |
| 2021 | base year | — | ~100% | 10.6500% | Verified |
| Cumulative market value growth (earliest valid year → 2025): +234.6% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | -2.7% | +178.8% | +127.0% | +478.8% | 2023 | -12.7% | 2025 |
| Assessment Ratio | 37.8% | 73.3% | — | 200.0% | 2021 | 21.5% | 2023 |
| Effective Tax Rate (2025) | 0.1600% | 0.1600% | — | 0.1600% | 2025 | 0.1600% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$635 | $3,232 | ~$1,064 | $7,284 | 2022 | $635 | 2025 |
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2026 | ~$879,598 | ~$143,153 | ~0.5935% | ~$850 | +125.8% |
| 2027 | ~$1,985,742 | ~$157,468 | ~0.6004% | ~$945 | +409.7% |
| 2028 | ~$4,482,926 | ~$173,215 | ~0.6072% | ~$1,052 | +1050.6% |
| 2029 | ~$10,120,457 | ~$190,537 | ~0.6141% | ~$1,170 | +2497.5% |
| 2030 | ~$22,847,504 | ~$209,590 | ~0.6210% | ~$1,301 | +5764.0% |
| 2026 | ~$871,806 | ~$143,153 | ~0.5866% | ~$840 | +123.8% |
| 2027 | ~$1,950,714 | ~$157,468 | ~0.5866% | ~$924 | +400.7% |
| 2028 | ~$4,364,833 | ~$173,215 | ~0.5866% | ~$1,016 | +1020.3% |
| 2029 | ~$9,766,561 | ~$190,537 | ~0.5866% | ~$1,118 | +2406.7% |
| 2030 | ~$21,853,231 | ~$209,590 | ~0.5866% | ~$1,230 | +5508.8% |
| 2026 | ~$887,391 | ~$143,153 | ~0.5969% | ~$855 | +127.8% |
| 2027 | ~$2,021,082 | ~$157,468 | ~0.6072% | ~$956 | +418.7% |
| 2028 | ~$4,603,129 | ~$173,215 | ~0.6175% | ~$1,070 | +1081.4% |
| 2029 | ~$10,483,885 | ~$190,537 | ~0.6278% | ~$1,196 | +2590.8% |
| 2030 | ~$23,877,641 | ~$209,590 | ~0.6381% | ~$1,337 | +6028.4% |
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.