Rule set

LR2

Units

12 (cap 16)

Stories

6

FAR

2.90

Buildable SF

12,644

Net sellable / rentable SF

10,368

Average unit SF

850

Affordable set-aside

1 units · 2 Moderate-Income units or 1 Low-Income unit

Full SB 79 envelope (post-July 2026 timing): 16 units · 9 stories · FAR 4.00 · RLV -$1,071,568. Which envelope controls depends on when an application is deemed complete — confirm with counsel.

Exit strategy

Condo sellout

Gross development value

$8,768,491

Total development cost

$7,025,769

Required profit

$1,053,865

Residual land value

$672,191

Max land per unit

$56,016

Acquisition basis

$666,607

Spread over basis

$5,584

• Outside Very High Fire Hazard Severity Zone✓ Pass
• Outside HPOZ historic overlay✓ Pass
• Not a Historic-Cultural Monument✓ Pass
• Outside sea-level-rise zone✓ Pass
• General Plan land use eligible✓ Pass
• SB 79 / Low-Rise transit eligibility✓ Pass
• Within half-mile walkshed of transit✓ Pass
• Not an individual condo / own-your-own unit✓ Pass
• Not publicly owned (900-series APN)✓ Pass
• Meets minimum lot size✓ Pass
• Not RSO-registered✓ Pass
• SCAG and city maps agree! Flagged

• ✕ Zone "RD1.5-1VL" is not a single-family district — SB 9 applies only to single-family zones.

APN

2337-025-003

Lot size

4,360 sqft · 0.10 acres

Use code

0100

Year built

1940

Allowed units under current zoning

3

Last sale

1/18/2005 · —

Hold period

22 years

Assessed value (tax roll — often far below market)

$480,880

Est. market value (last sale unwound × ZIP home-value index)

$666,607

Owner occupied

No — absentee

Owner mailing address

Location calibration: Zillow Research home-value and rent indexes (ZHVI/ZORI, ZIP level). Value estimates are modeled from public records — not appraisals or listing prices.