Rule set

LR2

Units

15 (cap 16)

Stories

6

FAR

2.90

Buildable SF

16,342

Net sellable / rentable SF

13,401

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): 17 units · 7 stories · FAR 3.25 · RLV $4,163,234. Which envelope controls depends on when an application is deemed complete — confirm with counsel.

Exit strategy

Condo sellout

Gross development value

$13,822,996

Total development cost

$9,052,796

Required profit

$1,357,919

Residual land value

$3,396,419

Max land per unit

$226,428

Acquisition basis

$634,458

Spread over basis

$2,761,961

• 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

Eligibility

Urban lot split + duplexes

Maximum units

4 (2 lots × 2 units)

APN

5435-001-014

Lot size

5,635 sqft · 0.13 acres

Use code

0100

Year built

1923

Allowed units under current zoning

1

Last sale

1/12/2022 · —

Hold period

5 years

Assessed value (tax roll — often far below market)

$673,322

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

$634,458

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.