6405 WAGON SPRING ST TX 78617
| Owner | CBD REVOCABLE LIVING TRUST |
|---|---|
| Parcel ID | 0332381511 |
| Short ID | 919144 |
| Type | Real |
| Use Code | 01 Single-Family Residence |
| Valuation | Cost |
| Improvement SF | 1,583 SF |
| Land SF | 4,356 SF |
| Acres | 0.100 |
| Year Built | 2021 |
| Legal | LOT 11 BLK E ROSS ROAD SUBD |
| Neighborhood | G0330 |
| Land | $30,569 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $30,569 |
| Improvement | $263,706 |
|---|---|
| Total Improvement | $263,706 |
| Market | $294,275 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $294,275 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $294,275 |
| Exemptions (−) (HS) | −$58,855 |
|---|---|
| Taxable Value | $235,420 |
Appreciation: Market value has risen +1126.1% from $24,000 (2021) to $294,275 (2025), a CAGR of 87.1% over 4 years. This is strong appreciation — well above typical inflation. Most of this growth came in a single year (2021→2023), not a steady climb — worth checking what drove that reappraisal rather than assuming a smooth trend.
Tax Burden: The combined rate across 5 taxing entities is 2.0702% in 2025 (+0.0420% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $4,874. Del Valle ISD is the largest single contributor, at 35.2% 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 10% of market value ($30,569 land vs $263,706 improvements), about $7/SF of land. Most value sits in the improvements, so building condition, age (~5 yrs), and rent roll drive the underwriting.
Forward Outlook: Holding the +87.1% Base-scenario CAGR (Based on 2021–2025 certified trend, projected forward from 2025), the model projects market value near $6,751,978 by 2030, with an estimated annual tax burden around $8,349. 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.
6 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 1ST | 1st Floor | 1,583 SF | ✓ |
| 095 | HVAC RESIDENTIAL | 1,583 SF | ✗ |
| 041 | GARAGE ATT 1ST F | 380 SF | ✓ |
| 011 | PORCH OPEN 1ST F | 207 SF | ✗ |
| 252 | BEDROOMS | 3 SF | ✓ |
| 251 | BATHROOM | 2 SF | ✓ |
Market value changed by 1451% 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 |
|---|---|---|---|---|---|---|---|---|---|
| IDV Del Valle ISD | 1.2020% | 1.1846% | 1.0028% | 0.9969% | 0.9489% | -0.0480% | $1,463.92 | $1,463.92 | Paid |
| CAT City of Austin | 0.5410% | 0.4627% | 0.4458% | 0.4776% | 0.5240% | +0.0464% | $1,233.64 | $1,233.64 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $884.81 | $884.81 | Paid |
| ACT Austin Community College | 0.1048% | 0.0987% | 0.0986% | 0.1013% | 0.1034% | +0.0021% | $299.11 | $299.11 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $277.85 | $277.85 | Paid |
| Combined Rate | 2.3170% | 2.1629% | 1.9525% | 2.0282% | 2.0702% | +0.0420% | $4,159.33 | $4,159.33 | Paid |
| 2026 Certified Certified | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $305,579 | $294,275 | +3.8% |
| Assessed Value | $305,579 | $294,275 | +3.8% |
| Land Value | $30,569 | $30,569 | +0.0% |
| Improvement Value | $275,010 | $263,706 | +4.3% |
| Taxable Value | $244,463 | $235,420 | +3.8% |
| Exemptions | HS | HS | |
| Total Tax 2026 = estimate |
~$5,061
Estimated
|
~$4,159
Partial
|
ⓘ |
| 2026 Preliminary Preliminary | 2026 Certified Certified | Change | |
|---|---|---|---|
| Market Value | $305,579 | $305,579 | +0 (+0.0%) |
| Taxable Value | $244,463 | $244,463 | +0 (+0.0%) |
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 | $305,579 | $30,569 | $275,010 | — | $305,579 | $244,463 | Not yet — post-cert | Certified — no billing yet |
| 2025 | $294,275 | $30,569 | $263,706 | — | $294,275 | $235,420 | ~$4,159 | Partial |
| 2024 | $341,924 | — | — | −$311,924 | $30,000 | $— | $5,520 | Verified |
| 2023 | $372,351 | — | — | −$342,351 | $30,000 | $— | $5,086 | Verified |
| 2022 | $— | — | — | — | $24,000 | $— | $6,925 | Verified |
| 2021 | $24,000 | — | — | — | $24,000 | $— | $556 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +3.8% | +3.8% | ~100% | Not available | Partial |
| 2025 | -16.9% | -16.9% | ~100% | Not available | Partial |
| 2024 | +3.5% | +3.5% | ~100% | 1.5600% | Verified |
| 2023 | -8.2% | -8.2% | ~100% | 1.4900% | Verified |
| 2022 | +1451.5% ! | +1451.5% | ~100% | 1.8600% | Verified |
| 2021 | base year | — | ~100% | 2.3200% | Verified |
| Cumulative market value growth (earliest valid year → 2025): +1126.1% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +3.8% | +358.3% | +85.7% | +1451.5% | 2023 | -13.9% | 2025 |
| Assessment Ratio | 100.0% | 63.4% | — | 100.0% | 2021 | 8.1% | 2023 |
| Effective Tax Rate (2025) | 1.4100% | 1.4100% | — | 1.4100% | 2025 | 1.4100% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$4,159 | $3,830 | ~$7,405 | $5,520 | 2024 | $556 | 2021 |
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2026 | ~$550,667 | ~$323,702 | ~2.0085% | ~$6,502 | +87.1% |
| 2027 | ~$1,030,444 | ~$356,073 | ~1.9468% | ~$6,932 | +250.2% |
| 2028 | ~$1,928,235 | ~$391,680 | ~1.8851% | ~$7,384 | +555.2% |
| 2029 | ~$3,608,241 | ~$430,848 | ~1.8234% | ~$7,856 | +1126.1% |
| 2030 | ~$6,751,978 | ~$473,933 | ~1.7617% | ~$8,349 | +2194.4% |
| 2026 | ~$544,781 | ~$323,702 | ~2.0702% | ~$6,701 | +85.1% |
| 2027 | ~$1,008,535 | ~$356,073 | ~2.0702% | ~$7,371 | +242.7% |
| 2028 | ~$1,867,067 | ~$391,680 | ~2.0702% | ~$8,109 | +534.5% |
| 2029 | ~$3,456,437 | ~$430,848 | ~2.0702% | ~$8,919 | +1074.6% |
| 2030 | ~$6,398,785 | ~$473,933 | ~2.0702% | ~$9,811 | +2074.4% |
| 2026 | ~$556,552 | ~$323,702 | ~1.9776% | ~$6,402 | +89.1% |
| 2027 | ~$1,052,588 | ~$356,073 | ~1.8851% | ~$6,712 | +257.7% |
| 2028 | ~$1,990,725 | ~$391,680 | ~1.7925% | ~$7,021 | +576.5% |
| 2029 | ~$3,764,990 | ~$430,848 | ~1.7000% | ~$7,324 | +1179.4% |
| 2030 | ~$7,120,598 | ~$473,933 | ~1.6074% | ~$7,618 | +2319.7% |
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.