Rule set

LR2

Units

15 (cap 16)

Stories

6

FAR

2.90

Buildable SF

15,953

Net sellable / rentable SF

13,082

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): 21 units · 9 stories · FAR 4.00 · RLV $1,940,884. Which envelope controls depends on when an application is deemed complete — confirm with counsel.

Exit strategy

Condo sellout

Gross development value

$12,756,210

Total development cost

$8,852,343

Required profit

$1,327,851

Residual land value

$2,523,275

Max land per unit

$168,218

Acquisition basis

$2,109,655

Spread over basis

$413,620

• 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 "R3-1-O-HPOZ" is not a single-family district — SB 9 applies only to single-family zones.
• ✕ Within a Historic Preservation Overlay Zone — SB 9 excludes designated historic districts.

APN

5085-002-002

Lot size

5,501 sqft · 0.13 acres

Use code

0101

Year built

1932

Allowed units under current zoning

7

Last sale

6/22/2015 · —

Hold period

11 years

Assessed value (tax roll — often far below market)

$1,655,540

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

$2,109,655

Owner occupied

Yes

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.