# How Marblehead’s 2022 Property Tax Rate is calculated

The formula for calculating the property tax is actually very simple: take the \$ amount of the previous year’s Tax Levy, add 2.5% for Proposition 2 1/2, and also add any New Growth (such as new construction or a condo conversion). This figure is the new tax levy. To this figure is added debt service – the Principal and Interest payable on the town’s debt. – to produce the total Tax Levy.

Here are the numbers for Fiscal Years 2021 and 2022, remembering that FY 2022 runs from July 2021 to June 2022.

The Tax Levy calculation
The dollar amount raised by the property tax will increase year by year. That is because of the formula: last year’s number plus 2.5% plus new growth. In the table above you can see how the FY 2021 tax levy of \$65,122,516 becomes the base for FY 2022. Add \$1,628,063 for Prop 2.5% and \$355,486 for new growth and the new figure is \$67,106,065. To this number is added the debt service of \$9,212,562 – to give a total amount to be raised of \$76,318,627.

The Tax Rate
The actual tax rate depends upon the total Assessed Value of all property: residential, commercial and personal. The tax rate is calculated by dividing the total dollar amount to be raised by the total Assessed Value of all property. Thus, while the \$ amount raised by the tax (and therefore the median tax bill) will increase each year, the headline tax rate will fluctuate depending upon the direction of Assessed Values.

In simplistic terms, the \$ amount raised before debt service will increase by a little more than 2 1/2% each year, so if the median Assessed Value also increases by a little more than 2 1/2% the tax rate will be unchanged. If the increase in Assessed Values is less than 2 1/2%, then the tax rate will rise. And if the increase in Assessed Values is more than 2 1/2% then the tax rate will rise. One additional factor is the cost of debt service.

In FY 2021 the tax rate was \$10.42, achieved by dividing the \$72.4 million to be raised by the \$6.95 billion of Assessed Value. And in FY 2022 the calculation is \$76.3 million divided by \$7.25 billion, which produces a rate of \$10.52. The median tax bill, based on the higher Assessed Values, will increase by \$442 or 6.0%, to \$7,764.

Note that the calculation of the tax rate is made simpler by the fact that Marblehead’s Board of Selectmen votes each year to have a single tax rate for both residential and commercial property. In towns which elect to have a differential rate – i.e. by taxing commercial property at a higher rate than residential – there are generally two different tax rates, achieved by dividing the amount to be raised from residential and commercial taxpayers by their respective aggregate Assessed Values.

How does debt service affect the tax rate?
The announced property tax rate announced each year also includes the cost of debt service, which Marblehead tries to keep to 10-12% of the total tax bill.

What is the outlook for FY 2023?
In 2021, the year that is the basis for the FY 2023 property tax calculation, the median SFH sale price was \$850,000, an increase of 10% from 2021’s \$775,000. That does not mean that the total Assessed Value of the town’s properties – which also include Condos, Industrial and Personal property – will increase by 10% but it should certainly be well in excess of 2 1/2%.

FY2023 will be complicated by the fact that the town’s historical reliance on free cash to balance the budget is no longer sustainable. With all the moving parts, it is too early to make an estimate for the FY2023 tax rate. I shall have a better idea after the town publishes its budget early in 2022.

Andrew Oliver, M.B.E.,M.B.A.
Market Analyst | Team Harborside | teamharborside.com
REALTOR®
Sagan Harborside Sotheby’s International Realty
One Essex Street | Marblehead, MA 01945
m 617.834.8205

www.OliverReportsMA.com
Andrew.Oliver@SothebysRealty.com

Sotheby’s International Realty® is a registered trademark licensed to Sotheby’s International Realty Affiliates LLC. Each Office Is Independently Owned and Operated

“If you’re interested in Marblehead, you have to visit the blog of Mr. Andrew Oliver, author and curator of OliverReports.com. He’s assembled the most comprehensive analysis of Essex County we know of with market data and trends going back decades. It’s a great starting point for those looking in the towns of Marblehead, Salem, Beverly, Lynn and Swampscott.”
__________________

Andrew Oliver
REALTOR® | Market Analyst | DomainRealty.com
Naples, Bonita Springs and Fort Myers

Andrew.Oliver@DomainRealtySales.com
m. 617.834.8205
www.AndrewOliverRealtor.com
www.OliverReportsFL.com