Rule set

LR1

Units

5 (cap 11)

Stories

4

FAR

1.80

Buildable SF

5,639

Net sellable / rentable SF

4,624

Average unit SF

850

Affordable set-aside

1 units · 1 Moderate-Income unit

Full SB 79 envelope (post-July 2026 timing): 9 units · 7 stories · FAR 3.25 · RLV $97,379. Which envelope controls depends on when an application is deemed complete — confirm with counsel.

Exit strategy

Rent & hold

Gross development value

$3,412,696

Stabilized NOI

$155,278

Total development cost

$2,731,063

Required profit

$409,659

Residual land value

$268,351

Max land per unit

$53,670

Acquisition basis

$144,909

Spread over basis

$123,442

Yield on cost

5.18%

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! Flagged
• Not RSO-registered✓ Pass
• SCAG and city maps agree! Flagged

• ✕ Zone "C2" is not a single-family district — SB 9 applies only to single-family zones.
• ✕ General Plan land use "commercial" is not residential.

APN

5636-006-027

Lot size

3,133 sqft · 0.07 acres

Use code

3100

Year built

—

Allowed units under current zoning

1

Last sale

6/2/1983 · —

Hold period

43 years

Assessed value (tax roll — often far below market)

$73,725

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

$144,909

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.