Rule set

LR2

Units

12 (cap 16)

Stories

6

FAR

2.90

Buildable SF

13,038

Net sellable / rentable SF

10,691

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): 14 units · 7 stories · FAR 3.25 · RLV $5,855,284. Which envelope controls depends on when an application is deemed complete — confirm with counsel.

Exit strategy

Condo sellout

Gross development value

$13,652,233

Total development cost

$7,228,972

Required profit

$1,084,346

Residual land value

$5,336,790

Max land per unit

$444,732

Acquisition basis

$85,026

Spread over basis

$5,251,764

• 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 "MU(EC)" is not a single-family district — SB 9 applies only to single-family zones.
• ✕ General Plan land use "commercial" is not residential.

APN

4207-001-002

Lot size

4,496 sqft · 0.10 acres

Use code

1100

Year built

1922

Allowed units under current zoning

1

Last sale

8/30/2022 · —

Hold period

4 years

Assessed value (tax roll — often far below market)

$94,665

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

$85,026

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.