Rule set

LR2

Units

16 (cap 16)

Stories

6

FAR

1.36

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): 38 units · 7 stories · FAR 3.25 · RLV -$3,022,410. Which envelope controls depends on when an application is deemed complete — confirm with counsel.

Exit strategy

Rent & hold

Gross development value

$9,266,959

Stabilized NOI

$421,647

Total development cost

$9,245,878

Required profit

$1,386,882

Residual land value

-$1,384,760

Max land per unit

-$86,547

Acquisition basis

$758,390

Spread over basis

-$2,143,150

Yield on cost

5.36%

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

6067-001-003

Lot size

12,195 sqft · 0.28 acres

Use code

0200

Year built

1922

Allowed units under current zoning

3

Last sale

9/9/2015 · —

Hold period

11 years

Assessed value (tax roll — often far below market)

$414,321

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

$758,390

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.