LEE COUNTY PROPERTY APPRAISER GENERATED ON 11/23/2024 7:53 PM Current Working Values
SITE ADDRESS
7950 DANI DR
OWNER'S NAME
REAL SUB LLC
OWNER'S ADDRESS
PO BOX 32018
LAKELAND FL 33802
PROPERTY DESCRIPTION
SHOPS AT VILLAGE WALK
AS DESC IN INST #2010000272950
TR A
LESS ROW PORTION AS DESC IN #2017000117896
DOR CODE 16 - COMMUNITY SHOPPING CENTER
NBHD CODE
55-213.0
COLONIAL - SR 82 E OF I-75
BUILDING CHARACTERISTICS
ELEMENT CODE TYPE / DESCRIPTION / VALUE
STORIES 1.0
BEDROOMS 0
BATHROOMS 0
EXTERIOR WALL 17 CB STUCCO
EXTERIOR WALL 0 NONE
ROOF STRUCTURE 9 RIGID FRAME W/BAR
ROOF COVER 4 BUILD UP TAR AND G
INTERIOR WALL 5 DRYWALL
INTERIOR WALL 0 NONE
INTERIOR FLOOR 11 CERAMIC CLAY TILE
INTERIOR FLOOR 0 NONE
HEATING FUEL 4 ELECTRIC
HEATING TYPE 4 FORCED AIR-DUCTED
AC TYPE 4 ROOF TOP
QUALITY 4.0000 ABOVE AVERAGE
LIVING UNITS LVGU 0.00
BUILDING SUBAREA DETAIL
AREA TYPE YEAR BUILT GROSS AREA PCT BASE ADJ AREA CAP COST
BASE 2009 6,525 100 6,525   816,043
BASE 2011 1,514 100 1,514   189,347
   
   
   
   
   
   
   
   
   
   
   
   
   
   
TOTALS 8,039 8,039 1,005,389
          E X T R A    F E A T U R E S
LINE CODE DESCRIPTION LENGTH WIDTH UNITS UNIT PRICE PCT COND L/B YEAR AMN DEPR DEPR ADJ CAP FLAG COST
1 SPKLR SPRINKLER SYSTEM (INTERIOR) 0.00 0.00 8039.00 2.40 1.00 B 2009 2.00 0.72 - 13,891
2 CANOPY CANOPY/FACADE 84.00 4.00 336.00 29.20 1.00 B 2009 2.00 0.72 - 7,064
3 BLK TOP BLACK TOP - IMPROVED 0.00 0.00 337970.00 4.00 1.00 L 2009 2.00 0.72 - 973,354
4 WALL DC WALL - DECORATIVE - C.B.S. 69.00 8.00 552.00 18.92 1.00 L 2009 2.00 0.72 - 7,520
5 WALL CB WALL - CONCRETE BLOCK 19.00 10.00 190.00 14.15 1.00 L 2009 2.00 0.72 - 1,936
6 SLAB SLAB - CONCRETE 39.00 6.00 234.00 6.93 1.00 L 2009 2.00 0.72 - 1,168
7 FENCE A FENCE - WOOD STOCKADE 39.00 8.00 312.00 4.25 1.00 L 2009 10.00 0.60 - 796
 
 
 
 
TOTAL OF EXTRA FEATURE VALUES 1,005,729
                  L A N D
LINE CODE DESCRIPTION ZONING FRONT DEPTH DF CF TYPE UNIT PRICE UNITS UT TOTAL ADJ CAP EVAL NOTES
1 1600 CMMNTY SH CTR CG 0 0 1.00 1.00 0 20.00 422,175.00 SF 1.00 - DB
 
 
 
 
 
 
 
 
 
TOTAL OF LAND LINE VALUES 8,443,500
FOLIO ID: 10579508 STRAP: 33-44-25-P3-0120A.0000
CARD 1 of 3
STRUCT
INDEX 		BASE
RATE 		EFF
BASE RATE 		EFF
AREA 		RCN REMAINING
WORTH 		COST
VALUE
1.12 155.09 173.70 8,039 1,396,374 72% 1,005,389
IMP TYPE 39 - Shopping Center - Community MODEL 4 - COMMERCIAL
FLOOR 1
Floor plan
BOOK/PAGE OR
INSTRUMENT 		DATE TYPE
INST 		OVR
CODE 		V
I 		SALE
PRICE
2017000117896 5/25/2017 01 03 I 18,197,000
 
 
 
 
 
 
VALUE SUMMARY Current Values 2024
BUILDING COST VALUE 9,270,810 9,270,810
BUILDING EXTRA FEATURES 165,718 165,718
LAND EXTRA FEATURES 1,022,204 1,022,204
LAND VALUE 8,443,500 8,443,500
COST APPROACH VALUE 18,902,232 18,902,232
INCOME APPROACH VALUE 13,460,482 13,460,482
SALES APPROACH VALUE 13,460,482 13,460,482
MARKET VALUE 13,460,482 13,460,482
LEE COUNTY PROPERTY APPRAISER GENERATED ON 11/23/2024 7:53 PM Current Working Values
SITE ADDRESS
7950 DANI DR
OWNER'S NAME
REAL SUB LLC
OWNER'S ADDRESS
PO BOX 32018
LAKELAND FL 33802
PROPERTY DESCRIPTION
SHOPS AT VILLAGE WALK
AS DESC IN INST #2010000272950
TR A
LESS ROW PORTION AS DESC IN #2017000117896
DOR CODE 16 - COMMUNITY SHOPPING CENTER
NBHD CODE
55-213.0
COLONIAL - SR 82 E OF I-75
BUILDING CHARACTERISTICS
ELEMENT CODE TYPE / DESCRIPTION / VALUE
STORIES 1.0
BEDROOMS 0
BATHROOMS 0
EXTERIOR WALL 17 CB STUCCO
EXTERIOR WALL 0 NONE
ROOF STRUCTURE 9 RIGID FRAME W/BAR
ROOF COVER 4 BUILD UP TAR AND G
INTERIOR WALL 5 DRYWALL
INTERIOR WALL 0 NONE
INTERIOR FLOOR 16 TERRAZZO EPOXY STR
INTERIOR FLOOR 0 NONE
HEATING FUEL 4 ELECTRIC
HEATING TYPE 4 FORCED AIR-DUCTED
AC TYPE 4 ROOF TOP
QUALITY 4.0000 ABOVE AVERAGE
LIVING UNITS LVGU 0.00
BUILDING SUBAREA DETAIL
AREA TYPE YEAR BUILT GROSS AREA PCT BASE ADJ AREA CAP COST
BASE 2009 54,817 100 54,817   6,104,947
FINISHED LOADING PLATFORM 2009 1,536 30 461   51,341
FINISHED OPEN PORCH 2009 1,878 30 564   62,812
UNFINISHED LOADING PLATFORM 2009 2,360 15 354   39,425
UNFINISHED OPEN PORCH 2009 1,260 20 252   28,065
   
   
   
   
   
   
   
   
   
   
   
TOTALS 61,851 56,448 6,286,591
          E X T R A    F E A T U R E S
LINE CODE DESCRIPTION LENGTH WIDTH UNITS UNIT PRICE PCT COND L/B YEAR AMN DEPR DEPR ADJ CAP FLAG COST
1 SPKLR SPRINKLER SYSTEM (INTERIOR) 0.00 0.00 59491.00 2.40 1.00 B 2009 2.00 0.72 - 102,800
2 CH LK 4 FENCE - CHAIN LINK - 4 FOOT 78.00 1.00 78.00 16.35 1.00 L 2009 5.00 0.60 - 765
3 WALL CB WALL - CONCRETE BLOCK 78.00 3.00 234.00 14.15 1.00 L 2009 2.00 0.72 - 2,384
4 CH LK10 FENCE - CHAIN LINK - 10 FOOT 138.00 1.00 138.00 38.75 1.00 L 2009 5.00 0.60 - 3,209
5 SLAB SLAB - CONCRETE 61.00 20.00 1220.00 6.93 1.00 L 2009 2.00 0.72 - 6,087
6 SLAB SLAB - CONCRETE 40.00 15.00 600.00 6.93 1.00 L 2009 2.00 0.72 - 2,994
7 FENCE B FENCE - WOOD - SOLID BOARD 40.00 8.00 320.00 5.00 1.00 L 2009 10.00 0.60 - 960
8 WALL DC WALL - DECORATIVE - C.B.S. 64.00 8.00 512.00 18.92 1.00 L 2009 2.00 0.72 - 6,975
 
 
 
TOTAL OF EXTRA FEATURE VALUES 126,174
                  L A N D
LINE CODE DESCRIPTION ZONING FRONT DEPTH DF CF TYPE UNIT PRICE UNITS UT TOTAL ADJ CAP EVAL NOTES
1 1600 CMMNTY SH CTR CG 0 0 1.00 1.00 0 20.00 422,175.00 SF 1.00 - DB
 
 
 
 
 
 
 
 
 
TOTAL OF LAND LINE VALUES 8,443,500
FOLIO ID: 10579508 STRAP: 33-44-25-P3-0120A.0000
CARD 2 of 3
STRUCT
INDEX 		BASE
RATE 		EFF
BASE RATE 		EFF
AREA 		RCN REMAINING
WORTH 		COST
VALUE
0.98 157.84 154.68 56,448 8,731,377 72% 6,286,591
IMP TYPE 42 - Supermarket MODEL 4 - COMMERCIAL
FLOOR 1
Floor plan
BOOK/PAGE OR
INSTRUMENT 		DATE TYPE
INST 		OVR
CODE 		V
I 		SALE
PRICE
VALUE SUMMARY Current Values 2024
LEE COUNTY PROPERTY APPRAISER GENERATED ON 11/23/2024 7:53 PM Current Working Values
SITE ADDRESS
7950 DANI DR
OWNER'S NAME
REAL SUB LLC
OWNER'S ADDRESS
PO BOX 32018
LAKELAND FL 33802
PROPERTY DESCRIPTION
SHOPS AT VILLAGE WALK
AS DESC IN INST #2010000272950
TR A
LESS ROW PORTION AS DESC IN #2017000117896
DOR CODE 16 - COMMUNITY SHOPPING CENTER
NBHD CODE
55-213.0
COLONIAL - SR 82 E OF I-75
BUILDING CHARACTERISTICS
ELEMENT CODE TYPE / DESCRIPTION / VALUE
STORIES 1.0
BEDROOMS 0
BATHROOMS 0
EXTERIOR WALL 17 CB STUCCO
EXTERIOR WALL 0 NONE
ROOF STRUCTURE 9 RIGID FRAME W/BAR
ROOF COVER 4 BUILD UP TAR AND G
INTERIOR WALL 5 DRYWALL
INTERIOR WALL 0 NONE
INTERIOR FLOOR 11 CERAMIC CLAY TILE
INTERIOR FLOOR 0 NONE
HEATING FUEL 4 ELECTRIC
HEATING TYPE 4 FORCED AIR-DUCTED
AC TYPE 4 ROOF TOP
QUALITY 4.0000 ABOVE AVERAGE
LIVING UNITS LVGU 0.00
BUILDING SUBAREA DETAIL
AREA TYPE YEAR BUILT GROSS AREA PCT BASE ADJ AREA CAP COST
BASE 2009 6,403 100 6,403   822,222
BASE 2011 1,600 100 1,600   205,459
FINISHED UTILITY 2009 3,197 50 1,599   205,331
RESTAURANT - AVERAGE 2011 5,280 110 5,808   745,817
   
   
   
   
   
   
   
   
   
   
   
   
TOTALS 16,480 15,410 1,978,829
          E X T R A    F E A T U R E S
LINE CODE DESCRIPTION LENGTH WIDTH UNITS UNIT PRICE PCT COND L/B YEAR AMN DEPR DEPR ADJ CAP FLAG COST
1 SPKLR SPRINKLER SYSTEM (INTERIOR) 0.00 0.00 16400.00 2.40 1.00 B 2009 2.00 0.72 - 28,339
2 CANOPY CANOPY/FACADE 162.00 4.00 648.00 29.20 1.00 B 2009 2.00 0.72 - 13,624
3 WALL DC WALL - DECORATIVE - C.B.S. 80.00 8.00 640.00 18.92 1.00 L 2009 2.00 0.72 - 8,718
4 SLAB SLAB - CONCRETE 54.00 15.00 810.00 6.93 1.00 L 2009 2.00 0.72 - 4,042
5 FENCE B FENCE - WOOD - SOLID BOARD 54.00 8.00 432.00 5.00 1.00 L 2009 10.00 0.60 - 1,296
 
 
 
 
 
 
TOTAL OF EXTRA FEATURE VALUES 56,019
                  L A N D
LINE CODE DESCRIPTION ZONING FRONT DEPTH DF CF TYPE UNIT PRICE UNITS UT TOTAL ADJ CAP EVAL NOTES
1 1600 CMMNTY SH CTR CG 0 0 1.00 1.00 0 20.00 422,175.00 SF 1.00 - DB
 
 
 
 
 
 
 
 
 
TOTAL OF LAND LINE VALUES 8,443,500
FOLIO ID: 10579508 STRAP: 33-44-25-P3-0120A.0000
CARD 3 of 3
STRUCT
INDEX 		BASE
RATE 		EFF
BASE RATE 		EFF
AREA 		RCN REMAINING
WORTH 		COST
VALUE
1.15 155.09 178.35 15,410 2,748,374 72% 1,978,829
IMP TYPE 39 - Shopping Center - Community MODEL 4 - COMMERCIAL
FLOOR 1
Floor plan
BOOK/PAGE OR
INSTRUMENT 		DATE TYPE
INST 		OVR
CODE 		V
I 		SALE
PRICE
VALUE SUMMARY Current Values 2024