Rule set

LR2

Units

16 (cap 16)

Stories

6

FAR

0.22

Buildable SF

16,585

Net sellable / rentable SF

13,600

Average unit SF

850

Affordable set-aside

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

Full SB 79 envelope (post-July 2026 timing): 240 units · 7 stories · FAR 3.25 · RLV $33,386,548. Which envelope controls depends on when an application is deemed complete — confirm with counsel.

Exit strategy

Rent & hold

Gross development value

$12,600,763

Stabilized NOI

$573,335

Total development cost

$9,519,546

Required profit

$1,427,932

Residual land value

$1,088,953

Max land per unit

$68,060

Acquisition basis

$22,573,259

Spread over basis

-$21,484,306

Yield on cost

5.40%

Exit cap rate

4.55%

⚠ Negative leverage at current debt rates — yield on cost is below the exit cap rate.

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

APN

4268-014-013

Lot size

76,562 sqft · 1.76 acres

Use code

3350

Year built

1955

Allowed units under current zoning

1

Last sale

6/12/2006 · —

Hold period

20 years

Assessed value (tax roll — often far below market)

$20,395,643

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

$22,573,259

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.