Rule set

LR2

Units

16 (cap 16)

Stories

6

FAR

2.67

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): 19 units · 7 stories · FAR 3.25 · RLV $679,689. 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

$9,220,422

Required profit

$1,383,063

Residual land value

$666,387

Max land per unit

$41,649

Acquisition basis

$39,432

Spread over basis

$626,955

• 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 "[Q]RD2-1XL-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

5124-018-025

Lot size

6,208 sqft · 0.14 acres

Use code

0200

Year built

1902

Allowed units under current zoning

4

Last sale

12/28/2018 · —

Hold period

8 years

Assessed value (tax roll — often far below market)

$36,450

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

$39,432

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.