Rule set

LR2

Units

16 (cap 16)

Stories

6

FAR

2.14

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): 24 units · 7 stories · FAR 3.25 · RLV $1,197,653. Which envelope controls depends on when an application is deemed complete — confirm with counsel.

Exit strategy

Rent & hold

Gross development value

$11,530,746

Stabilized NOI

$524,649

Total development cost

$9,226,946

Required profit

$1,384,042

Residual land value

$871,605

Max land per unit

$54,475

Acquisition basis

$1,926,116

Spread over basis

-$1,054,511

Yield on cost

5.20%

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

Eligibility

Urban lot split + duplexes

Maximum units

4 (2 lots × 2 units)

APN

5637-003-009

Lot size

7,742 sqft · 0.18 acres

Use code

0500

Year built

1961

Allowed units under current zoning

11

Last sale

5/12/2008 · —

Hold period

18 years

Assessed value (tax roll — often far below market)

$1,421,778

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

$1,926,116

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.