Rule set

LR2

Units

16 (cap 16)

Stories

6

FAR

2.90

Buildable SF

17,250

Net sellable / rentable SF

14,145

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): 18 units · 7 stories · FAR 3.25 · RLV -$1,366,344. Which envelope controls depends on when an application is deemed complete — confirm with counsel.

Exit strategy

Rent & hold

Gross development value

$9,645,897

Stabilized NOI

$438,888

Total development cost

$9,534,385

Required profit

$1,430,158

Residual land value

-$1,342,531

Max land per unit

-$83,908

Acquisition basis

$955,432

Spread over basis

-$2,297,963

Yield on cost

5.36%

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 "[VN1-CR1-4][RG2-8][CPIO]" is not a single-family district — SB 9 applies only to single-family zones.

APN

5174-006-024

Lot size

5,948 sqft · 0.14 acres

Use code

100V

Year built

—

Allowed units under current zoning

4

Last sale

10/15/1986 · —

Hold period

40 years

Assessed value (tax roll — often far below market)

$439,273

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

$955,432

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.