Rule set

LR2

Units

16 (cap 16)

Stories

6

FAR

1.95

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): 26 units · 7 stories · FAR 3.25 · RLV $819,008. Which envelope controls depends on when an application is deemed complete — confirm with counsel.

Exit strategy

Condo sellout

Gross development value

$11,270,859

Total development cost

$9,230,167

Required profit

$1,384,525

Residual land value

$654,624

Max land per unit

$40,914

Acquisition basis

$61,711

Spread over basis

$592,913

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

APN

5123-015-003

Lot size

8,500 sqft · 0.20 acres

Use code

2700

Year built

1969

Allowed units under current zoning

6

Last sale

No sale on record

Assessed value (tax roll — often far below market)

$61,711

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.