Rule set

LR2

Units

15 (cap 16)

Stories

6

FAR

2.90

Buildable SF

15,700

Net sellable / rentable SF

12,874

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): 16 units · 7 stories · FAR 3.25 · RLV -$1,760,200. Which envelope controls depends on when an application is deemed complete — confirm with counsel.

Exit strategy

Condo sellout

Gross development value

$8,836,678

Total development cost

$8,721,655

Required profit

$1,308,248

Residual land value

-$1,223,193

Max land per unit

-$81,546

Acquisition basis

$1,198,710

Spread over basis

-$2,421,903

• 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 "SP" is not a single-family district — SB 9 applies only to single-family zones.

APN

5235-006-010

Lot size

5,414 sqft · 0.12 acres

Use code

0200

Year built

1928

Allowed units under current zoning

1

Last sale

10/27/2010 · —

Hold period

16 years

Assessed value (tax roll — often far below market)

$585,917

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

$1,198,710

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.