Rule set

LR2

Units

16 (cap 16)

Stories

6

FAR

0.08

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): 613 units · 7 stories · FAR 3.25 · RLV $79,570,517. 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

$10,025,779

Required profit

$1,503,867

Residual land value

-$5,566,115

Max land per unit

-$347,882

Acquisition basis

$265,489,273

Spread over basis

-$271,055,388

Yield on cost

12.86%

Exit cap rate

4.55%

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

APN

4268-018-047

Lot size

195,627 sqft · 4.49 acres

Use code

1706

Year built

1991

Allowed units under current zoning

1

Last sale

6/30/1995 · —

Hold period

31 years

Assessed value (tax roll — often far below market)

$118,421,229

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

$265,489,273

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.