Property Record Card for 292233000000096
Property Record - 33-22-29-0000-00096
Orange County Property Appraiser •
http://www.ocpafl.org
Property Summary
Property Name
El Camino Village Apartments
Names
7M Rental 2 LLC
Municipality
ORL - Orlando
Property Use
0349 - Multi-Family 11-49
Mailing Address
672 N Semoran Blvd Ste 304
Orlando, FL 32807-3373
Physical Address
3121 Orange Center Blvd
Orlando, FL 32805
QR Code For Mobile Phone
Value and Taxes
Historical Value and Tax Benefits
Tax Year Values
2016
Market Value Assessed Value
$894,835 (44%) $684,402 (10%)
2015
2014
2013
2012
$622,184 ($622,184 (3.1%)
3.1%)
$642,126 (1.2%) $642,126 (1.2%)
Tax Year Benefits
2016
2015
2014
2013
$634,362 (8.7%) $634,362 (8.7%)
$583,403
$583,403
Tax Savings
$2,481
$0
$0
$0
Property Record Card for 292233000000096
2012
$0
2016 Taxable Value and Estimate of Proposed Taxes
Taxing Authority
Public Schools: By State Law (Rle)
Public Schools: By Local Board
Orange County (General)
City Of Orlando
Library - Operating Budget
South Florida Water Management District
South Florida Wmd Okeechobee Basin
South Florida Wmd Everglades Const
Assd Value
$894,835
$894,835
$684,402
$684,402
$684,402
$684,402
$684,402
$684,402
Exemption
$0
$0
$0
$0
$0
$0
$0
$0
Tax Value
$894,835
$894,835
$684,402
$684,402
$684,402
$684,402
$684,402
$684,402
Millage Rate
4.5630 (-8.19%)
3.2480 (0.00%)
4.4347 (0.00%)
6.6500 (0.00%)
0.3748 (0.00%)
0.1359 (-6.85%)
0.1477 (-6.87%)
0.0471 (-6.92%)
19.6012
Taxes
$4,083.13
$2,906.42
$3,035.12
$4,551.27
$256.51
$93.01
$101.09
$32.24
$15,058.79
%
27 %
19 %
20 %
30 %
2%
1%
1%
0%
2016 Non-Ad Valorem Assessments
Levying Authority
CITY OF ORLANDO
Assessment Description
ORLANDO STORM - DRAINAGE - (407)246-2370
Units
2347.57
Rate
$1.00
Income Pro forma (as of Jan 1st 2016) for El Camino Village Apartments, which includes parcel(s):
PID
33-22-29-0000-00-096
DOR Code
0349
DOR Description
Multi-Family 11-49 Units
Allocation Percentage
100%
Note: Pro forma does not contain actual income and expenses specific to this property if provided by the property owner.
Rent Roll
Rentable
Area
30
Type Description
UT
Unit (Generic)
Restrict
Rent
N
Efficiency
Ratio
100.00%
Net Rentable
Area
30
Percent
Amount
$216,000
10.00%
$21,600
Potential Gross Income
less Vacancy/Collection Loss
=
Effective Gross Income
plus Ancillary Income
=
=
2.00%
Adjusted Gross Income
less Expenses
Rent
Amount
$600.00
50.00%
Net Gross Income
Rental
Period
12
Annual
Rent
$216,000
Per Unit
$7,200
$194,400
$6,480
$3,888
$130
$198,288
$6,610
$99,144
$3,305
$99,144
$3,305
$99,144
$3,305
$901,042
$30,035
$6,207
$207
$894,835
$29,828
plus Miscellaneous Income
=
Net Operating Income
Overall Rate
9.00000%
plus Millage Rate/Tax Rate
2.00326%
=
11.00326%
Capitalization Rate
Capitalized Value
less TPP Amount
plus Additional Value
(+/-) Total Misc Adjustment
=
Income Value
Property Features
Property Description
Assessment
$2,347.57
$2,347.57
Property Record Card for 292233000000096
E 170 FT OF W 450 FT OF S 472 1/2 FT OF N 1006.50 FT OF SW1/4 OF NE1/4 (LESS S 30 FT RD R/W PER DB 378/185 & LESS NORTH
30 FEET OF SOUTH 60 FEET PER 2993/1619 (REF 2978/1893-PARCEL-2) OF SEC 33-22-29
Total Land Area
64,998 sqft (+/-)
|
1.49 acres (+/-)
GIS Calculated
Land
Land Use Code
0349 - Multi-Family 11-49
Zoning
R-3B/SP
Land Units
30 UNIT(S)
Unit Price
$8,000.00
Land Value
$240,000
Class Unit Price
$0.00
Class Value
$240,000
Buildings
Model Code
Type Code
Building Value
Estimated New Cost
Actual Year Built
Beds
Baths
Floors
Gross Area
Living Area
Exterior Wall
Interior Wall
03 - Multi Fam Residence
0349 - Multi-Family 11-49
$170,196
$567,319
1959
2
1.0
1
9651 sqft
9513 sqft
Conc/Cindr
Minimum
Subarea Description
BAS - Base Area
UST - Unf Storag
Sqft
9513
138
Value
$563,645
$3,674
Model Code
Type Code
Building Value
Estimated New Cost
Actual Year Built
Beds
Baths
Floors
Gross Area
Living Area
Exterior Wall
Interior Wall
03 - Multi Fam Residence
0349 - Multi-Family 11-49
$170,196
$567,319
1959
2
1.0
1
9651 sqft
9513 sqft
Conc/Cindr
Minimum
Subarea Description
BAS - Base Area
UST - Unf Storag
Sqft
9513
138
Value
$563,645
$3,674
Extra Features
Description
PKSP - Parking Space
Sales
Sales History
Date Built
01/01/1970
Units
58 Unit(s)
Unit Price
$500.00
XFOB Value
$29,000
Property Record Card for 292233000000096
Sale
Instrument # Book/Page Deed Code
Amount
04/01/2016 $1,126,500 20160194472 /
Warranty Deed
08/11/2014 $700,000 20140433357 10795 / 7472 Warranty Deed
Sale Date
07/30/2012 $477,000
20120427629 10423 / 8164 Warranty Deed
06/09/2006 $96,296
20060436282 08731 / 2562 Warranty Deed
10/23/1997 $400,000
19970440329 05374 / 2469 Warranty Deed
03/25/1997 $100
19970106407 05224 / 2657 Certificate of Title
06/01/1977 $140,600
06/01/1976 $135,000
19771100764 02782 / 0029 Warranty Deed
19761013178 02715 / 0018 Warranty Deed
Seller(s)
Buyer(s)
Vac/Imp
Gc4 El Camino LLC
Orange Center Downtown
LLC
El Camino Village
Apartments Inc
Mitchell David
Mitchell Sonia
Mctaggart John Pers Rep
Bethlahmy Elliot
Dunlap James H
Dunlap Georgia A
7M Rental 2 LLC
Gc4 El Camino LLC
Improved
Improved
Orange Center Downtown
LLC
El Camino Village
Apartments Inc
Mitchell David
Mitchell Sonia
Mctaggart John Pers Rep
Bethlahmy Elliot
Improved
Improved
Improved
Improved
Improved
Improved