4010 F M RD 1327 TX 78610
| Owner | REALTY INCOME PROPERTIES 22 LLC |
|---|---|
| Parcel ID | 0357000101 |
| Short ID | 805663 |
| Type | Real |
| Use Code | 20 Small Store (<10,000 SF) |
| Valuation | Income |
| Improvement SF | 9,146 SF |
| Land SF | 222,156 SF |
| Acres | 5.100 |
| Year Built | 2011 |
| Legal | ABS 24 DELVALLE S ACR 5.1000 |
| Neighborhood | 20SEA |
| Land | $555,390 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $555,390 |
| Improvement | $862,518 |
|---|---|
| Total Improvement | $862,518 |
| Market | $1,417,908 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $1,417,908 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $1,417,908 |
| Taxable Value | $1,417,908 |
|---|
Appreciation: Market value has fallen -8.3% from $1,546,745 (2021) to $1,417,908 (2025), a CAGR of -2.2% over 4 years. Growth has been relatively flat for this asset class. Most of this growth came in a single year (2025→2026), not a steady climb — worth checking what drove that reappraisal rather than assuming a smooth trend. 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 7 taxing entities is 2.1962% in 2025 (+0.0266% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $31,140. Del Valle ISD is the largest single contributor, at 43.2% 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 39% of market value ($555,390 land vs $862,518 improvements), about $2/SF of land. Most value sits in the improvements, so building condition, age (~15 yrs), and rent roll drive the underwriting.
Submarket Position: At $1,417,908, this parcel sits in the upper-middle (50th–75th 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 -2.1% Base-scenario CAGR (Based on 2021–2025 certified trend, projected forward from 2025), the model projects market value near $1,271,847 by 2030, with an estimated annual tax burden around $27,056. 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 |
|---|---|---|---|
| 551 | PAVED AREA | 14,350 SF | ✗ |
| 1ST | 1st Floor | 9,146 SF | ✓ |
| 611 | TERRACE | 1,204 SF | ✗ |
| 501 | CANOPY | 84 SF | ✗ |
| 591 | MASONRY TRIM SF | 84 SF | ✗ |
| 482 | LIGHT POLES | 2 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 |
|---|---|---|---|---|---|---|---|---|---|
| IDV Del Valle ISD | 1.2020% | 1.1846% | 1.0028% | 0.9969% | 0.9489% | -0.0480% | $13,454.53 | $13,454.53 | Paid |
| VCR City of Creedmoor | 0.2753% | 0.5010% | 0.4500% | 0.4190% | 0.4500% | +0.0310% | $6,380.59 | $6,380.59 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $5,329.14 | $5,329.14 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $1,673.46 | $1,673.46 | Paid |
| ACT Austin Community College | 0.1048% | 0.0987% | 0.0986% | 0.1013% | 0.1034% | +0.0021% | $1,466.12 | $1,466.12 | Paid |
| E11 Travis County ESD # 11 | 0.1000% | 0.0949% | 0.1000% | 0.1000% | 0.1000% | +0.0000% | $1,417.91 | $1,417.91 | Paid |
| E15 Travis County ESD # 15 | 0.1000% | 0.0949% | 0.1000% | 0.1000% | 0.1000% | +0.0000% | $1,417.91 | $1,417.91 | Paid |
| Combined Rate | 2.2513% | 2.3910% | 2.1567% | 2.1696% | 2.1962% | +0.0266% | $31,139.66 | $31,139.66 | Paid |
| 2026 Certified Certified | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $871,797 | $1,417,908 | -38.5% |
| Assessed Value | $871,797 | $1,417,908 | -38.5% |
| Land Value | $555,390 | $555,390 | +0.0% |
| Improvement Value | $316,407 | $862,518 | -63.3% |
| Taxable Value | $871,797 | $1,417,908 | -38.5% |
| Total Tax 2026 = estimate |
~$19,146
Estimated
|
~$31,140
Partial
|
ⓘ |
| 2026 Preliminary Preliminary | 2026 Certified Certified | Change | |
|---|---|---|---|
| Market Value | $1,446,845 | $871,797 | -575,048 (-39.7%) |
| Taxable Value | $1,446,845 | $871,797 | -575,048 (-39.7%) |
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 | $871,797 | $555,390 | $316,407 | — | $871,797 | $871,797 | Not yet — post-cert | Certified — no billing yet |
| 2025 | $1,417,908 | $555,390 | $862,518 | — | $1,417,908 | $1,417,908 | ~$31,140 | Partial |
| 2024 | $1,289,820 | — | — | −$734,430 | $555,390 | $— | $33,261 | Verified |
| 2023 | $1,162,136 | — | — | −$606,746 | $555,390 | $— | $27,928 | Verified |
| 2022 | $1,345,133 | — | — | −$789,743 | $555,390 | $— | $27,787 | Verified |
| 2021 | $1,546,745 | — | — | −$991,355 | $555,390 | $— | $30,283 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +2.0% | +2.0% | ~100% | Not available | Partial |
| 2025 | -7.5% | -7.5% | ~100% | Not available | Partial |
| 2024 | +9.5% | +9.5% | ~100% | 2.1700% | Verified |
| 2023 | +20.5% | +20.5% | ~100% | 1.9900% | Verified |
| 2022 | -13.6% | -13.6% | ~100% | 2.3900% | Verified |
| 2021 | base year | — | ~100% | 1.9600% | Verified |
| Cumulative market value growth (earliest valid year → 2025): +5.4% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | -38.5% | -8.8% | +10.1% | +11.0% | 2024 | -38.5% | 2026 |
| Assessment Ratio | 100.0% | 61.4% | — | 100.0% | 2025 | 35.9% | 2021 |
| Effective Tax Rate (2025) | 2.2000% | 2.2000% | — | 2.2000% | 2025 | 2.2000% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$31,140 | $30,080 | ~$28,646 | $33,261 | 2024 | $27,787 | 2022 |
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2026 | ~$1,387,412 | ~$1,387,412 | ~2.1824% | ~$30,279 | -2.2% |
| 2027 | ~$1,357,572 | ~$1,357,572 | ~2.1686% | ~$29,440 | -4.3% |
| 2028 | ~$1,328,373 | ~$1,328,373 | ~2.1548% | ~$28,624 | -6.3% |
| 2029 | ~$1,299,803 | ~$1,299,803 | ~2.1411% | ~$27,830 | -8.3% |
| 2030 | ~$1,271,847 | ~$1,271,847 | ~2.1273% | ~$27,056 | -10.3% |
| 2026 | ~$1,359,054 | ~$1,359,054 | ~2.1962% | ~$29,847 | -4.2% |
| 2027 | ~$1,302,642 | ~$1,302,642 | ~2.1962% | ~$28,608 | -8.1% |
| 2028 | ~$1,248,572 | ~$1,248,572 | ~2.1962% | ~$27,421 | -11.9% |
| 2029 | ~$1,196,747 | ~$1,196,747 | ~2.1962% | ~$26,283 | -15.6% |
| 2030 | ~$1,147,072 | ~$1,147,072 | ~2.1962% | ~$25,192 | -19.1% |
| 2026 | ~$1,415,770 | ~$1,415,770 | ~2.1755% | ~$30,800 | -0.2% |
| 2027 | ~$1,413,635 | ~$1,413,635 | ~2.1548% | ~$30,461 | -0.3% |
| 2028 | ~$1,411,504 | ~$1,411,504 | ~2.1342% | ~$30,124 | -0.5% |
| 2029 | ~$1,409,375 | ~$1,409,375 | ~2.1135% | ~$29,787 | -0.6% |
| 2030 | ~$1,407,250 | ~$1,407,250 | ~2.0928% | ~$29,451 | -0.8% |
In 2025, this property's market value of $1,417,908 places it in the 50th–75th percentile for Commercial properties in Travis County (13608 comparable) — +0% above 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 | $1,417,908 | $649,268 | $1,417,484 | $3,347,260 | ↑ Above median | -0.8% |
| 2024 | $1,289,820 | $661,016 | $1,438,465 | $3,471,171 | ↓ Below median | +0.0% |
| 2023 | $1,162,136 | $667,828 | $1,414,358 | $3,374,900 | ↓ Below median | +9.7% |
| 2022 | $1,345,133 | $553,066 | $1,215,730 | $2,939,150 | ↑ Above median | +3.3% |
| 2021 | $1,546,745 | $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.