Articles | Theoretical Tax Savings from 25% to 10% Assessments

J. Chie, Esquire

Our law firm provides legal work for real estate closings for over 30 years… What distinguishes Chicago Commercial Appraisal Group from other appraisers is the level of thoroughness and details.

A. Raila, Senior Tax Analyst

Gary is a hands-on professional always willing to pick up the phone and work with you... His appraisal firm produces one of the best real estate forecasting reports in the state. I highly recommend his work and his opinion is highly recognized by governmental agencies.

J. Norris, Property Tax Attorney

As an attorney, we deal with many appraisal reports used in tax appraisals. Gary's work has proven successful for our clients and I do not hesitate recommending him for tax assessment appeal appraisals.

C. Noone, property owner

I needed an appraisal for settling an estate. Mr. Peterson was very professional, punctual and helpful with the process. I received my report ina timely manner. I would certainly recommend this company, as well as use their services in the future.

J. Tsiaousis

Gary is one of the top commercial appraisers in Chicago. Every time I have a client in need of a commercial appraiser I refer all work to him without hesitation.

home > Articles

< prevnext >

Theoretical Tax Savings from 25% to 10% Assessments

At first blush, dropping from a 25% to 10% assessment would suggest a corresponding tax bill reduction of 60%; however, this would only occur if the assessment itself did not change. In actuality, the Assessor may also substantially increase the property’s assessed value, wiping out much of the savings. Our analysis of a hypothetical property before and after obtaining a 6B classification illustrates the extent to which the actual savings achieved could vary under various tax regimes. In our analysis, a property in a 7% tax rate community, might realize a tax savings of 49%, compared to 60%, with a change to a 6B classification; while a property in a high 25% tax rate community would realize a reduction of just 34%.

The analysis explores the mathematical implications of going from a 25% to 10% assessment through the application of tax loaded capitalization rates. The conundrum has always been that the act of lowering the assessment drops the operating costs of the property which, in turn increases the overall value of the property, partially offsetting the benefits of the lower assessment. For analytical purposes, we assume a hypothetical 10,000-square-foot building, with an NOI before real estate taxes of $100,000. We use a 2.8032 state equalizer and a market rate capitalization rate (before the tax load) of 9%.

At a 25% assessment level and a 7% property tax rate, an NOI of $100,000 would result in a value of $719,135 via the income approach. Property taxes would equate to $3.53 per square-foot (see chart below). If the assessed value stayed the same, the taxes would drop 60% to $1.41 per square-foot. Applying the tax loaded Assessor’s formula with a 10% assessment, however, instead of a 25% assessment, the same $100,000 NOI would yield a value of $912,222. Due to the value increase, ad valorem taxes would be $1.79 per square-foot—a savings certainly from $4.70 per square-foot, but amounting to a 49% reduction, rather than the hoped for 60%. The full 60% relief would result only if the Assessor leaves the assessed value alone at its prior level; but is this likely?

			6B W/No Value Change			6B W/Value Change
Tax	25%			Overall	10%		Overall
Rate	Assessment		Taxes SF	% Reduction	Assessment		% Reduction
7%	Value	$719,135	$719,135		Value	$912,222
	Taxes SF	$3.53	$1.41	-60%	Taxes SF	$1.79	-49%
10%	Value	$624,688	$624,688		Value	$847,228
	Taxes SF	$4.38	$1.75	-60%	Taxes SF	$2.37	-46%
13%	Value	$552,169	$552,169		Value	$790,879
	Taxes SF	$5.03	$2.01	-60%	Taxes SF	$2.88	-43%
16%	Value	$494,736	$494,736		Value	$741,558
	Taxes SF	$5.55	$2.22	-60%	Taxes SF	$3.33	-40%
20%	Value	$434,480	$434,480		Value	$684,631
	Taxes SF	$6.09	$2.44	-60%	Taxes SF	$3.842	-37%
25%	Value	$377,077	$377,077		Value	$624,688
	Taxes SF	$6.61	$2.64	-60%	Taxes SF	$4.38	-34%

Interestingly, on a percentage basis, the tax savings actually drop as the tax rate goes up. In the chart above you can see that with a 25% property tax rate and a 25% assessment an assessed value of $377,074 is calculated, equating to property taxes of $6.61 per square foot. Nevertheless, value jumps quite dramatically to $624,688 when a 10% assessment is used in a loaded capitalization rate calculation. The property taxes based on this value would be $4.38 per square-foot or a 34% savings.

Unfortunately, it appears we have an example where people in lower income areas (typically where the very high property tax rates are) benefit less, at least on a percentage of tax reduction, from a 10% incentive than in lower property tax areas such as Chicago.

We emphasize this is purely a theoretical exercise; but, these numbers may help you to prepare your client for a more realistic estimate of tax savings with the understanding that the assessed value part of the tax calculation is never fixed. Even without consideration of the impact on value from any renovations to the property, which may have been required to get the Class B classification, the property’s assessed value may increase simply as a result of the lowered tax expense.