Rule set

LR1

Units

7 (cap 11)

Stories

4

FAR

1.80

Buildable SF

7,291

Net sellable / rentable SF

5,979

Average unit SF

850

Affordable set-aside

1 units · 1 Moderate-Income unit

Full SB 79 envelope (post-July 2026 timing): 12 units · 7 stories · FAR 3.25 · RLV -$155,850. Which envelope controls depends on when an application is deemed complete — confirm with counsel.

Exit strategy

Rent & hold

Gross development value

$4,875,967

Stabilized NOI

$221,857

Total development cost

$3,553,181

Required profit

$532,977

Residual land value

$771,047

Max land per unit

$110,150

Acquisition basis

$750,514

Spread over basis

$20,533

Yield on cost

5.13%

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

APN

5641-002-002

Lot size

4,051 sqft · 0.09 acres

Use code

2700

Year built

—

Allowed units under current zoning

1

Last sale

12/12/2006 · —

Hold period

20 years

Assessed value (tax roll — often far below market)

$669,879

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

$750,514

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.