1
4037 EAGLE ROCK BLVD.Los Angeles, CA 90065
Prime development opportunity located at 4037 Eagle Rock Blvd., in
the burgeoning Glassell Park neighborhood.
Large lot (26,500 sf. / 0.61 acres)
Prime development location of Glassell Park
Build 17 small lot homes or 25-unit apartment building
Development due diligence complete (environmental reports, faultstudies, land use feasibility study)
Contact Eric at (310) 850-9052 | [email protected]
OFFERING MEMORANDUM$3,190,000
2
This Memorandum (“Offering Memorandum”) has been prepared by the SBD Real Estate Five, LLC (“Seller”) based on information that was
furnished to us by sources we deem to be reliable. No warranty or representation is made as to the accuracy thereof; subject to correction
of errors, omissions, change of price, prior sale, or withdrawal from market without notice.
This Memorandum is being delivered to a limited number of parties who may be interested in and capable of purchasing the Property. By its
acceptance hereof, each recipient agrees that it will not copy, reproduce, or distribute to others this Memorandum in whole or in part, at
any time, without the prior written consent of Seller, and it will keep permanently confidential all information contained herein not already
public and will use this Confidential Memorandum only for the purpose of evaluating the possible acquisition of the Property.
This Memorandum does not purport to provide a complete or fully accurate summary of the Property or any of the documents related
thereto, nor does it purport to be all-inclusive or to contain all of the information which prospective buyers may need, or desire. All financial
projections are based on assumptions relating to the general economy, competition, and other factors beyond the control of the Owner
and, therefore, are subject to material variation. This Memorandum does not constitute an indication that there has been no change in the
business or affairs of the Property or the Owner since the date of preparation of this Memorandum.
This Memorandum is being delivered by Seller to prospective purchasers with the understanding that all prospective purchasers will
conduct their own independent investigation of those matters which they deem appropriate in order to evaluate this offering. Additional
information and an opportunity to inspect the site will be made available to interested and qualified prospective purchasers. Seller reserves
the right to request the return of any or all of the information enclosed.
NOTICE TO RECIPIENT
3
TABLE OF CONTENTS
1. Property Overview
2. Neighborhood Overview
3. Due Diligence
4. Recent Comparable Land Sales
5. 17 Small Lot Home Development Potential
6. 25 Unit Mixed-Use Apartment Development Potential
.........................................................................................................4
................................................................................................7
...............................................................................................................15
....................................................................................22
.................................................................35
...............................................47
4
SECTION 1PROPERTY OVERVIEW
7
5
PROPERTY DETAILS
Physical Address4033, 4035, 4037, 4039, 4041 Eagle Rock BlvdLos Angeles, CA 90065
APN 5473-004-052
Lot Area 26,500 sf. / 0.61 acres
Lot Dimensions 100 sf. X 265 sf.
Commercial Floor Area 4,050 sq.
Residential Floor Area None
BuildingsOffice Building 1 (1,998+ sf.)Office Building 2 (1,380 sf.)Three Bay Garage / Shop (672 sf.)
Tenants None – currently vacant
Year Built 1971
Topography Gradual slope up from street
Ownership Fee simple
Frontage 100 Feet on Eagle Rock Blvd
Traffic Count 41,244 Vehicles/Day
8
6
SURROUNDING AREA
7
SECTION 2NEIGHBORHOOD OVERVIEW
8
REGIONAL MAP
9
The Eagle Rock / Glassell Park neighborhoods are vibrant and
growing communities that are inhabited by a wide variety of
socioeconomic groups and is experiencing significant
demographic change and economic development. The median
household income in Eagle Rock is $63,205 and Glassell Park is
$58,812, as of 2017. (link) **
Average home prices in Glassell Park rose from below $400k in
2012, to nearly $800k in 2017. This rapid rate of growth
drastically outpaces the national average, and even significantly
outpaces the general Los Angeles county area. Rental rate
appreciation shows a similar trend, rising from an average of
$2100/mo. In 2012, to nearly $3000/mo in 2017, again
outpacing both the national average, and Los Angeles county.
According to Curbed Los Angeles, Glassell Park is one of LA’s
next hot neighborhoods, and recently shot ahead of super-
competitive West Adams. (link) **
A number of nearby newly constructed small lot home projects
in Glassell Park and Eagle Rock are a reflection of this rapid rise
in growth and demand.
WE ARE COMMITTED TO OUR GOALS AND POLICY!
** Data is believed to be accurate, but you are responsible for performing your own due diligence. 14
EAGLE ROCK / GLASSELL PARK
10
LOCAL MAP & AREA ATTRACTIONS
11
Easy access to the Glendale Freeway and the new nearby Transit Pavilion provides convenient transportation access. (link)
TRANSPORTATION
12
HOME PRICES AND RENTS INCREASING RAPIDLY
Chart includes all residential property types. Retrieved from https://www.redfin.com/blog/data-center on 10/4/2017.
Chart includes all residential property types. Retrieved from www.zillow.com/home-values/ on 10/4/2017.
13
Design for “The Erb”, under-construction development at 4121 Eagle Rock BlvdDesign for future development at 4515 Eagle Rock Blvd
NELA Union project completed in 2015 at 3901 Eagle Rock Blvd Project completed in 2015 at 2224 Yosemite Dr
NEW SMALL LOT HOMES IN THE AREA
14
HOUSING DATA & DEMOGRAPHICS
Glassell Park Eagle Rock Los Angeles City Los Angeles County
Median Home Price $753,000 $825,000 $650,000 $590,000
Median Days on Market 26 30 36 30
Average Rent $2,919 $3,069 $2,707 n/a
Median Household Income $58,812 $63,205 $58,108 $56,993
College Degree 25.3% 29.0% 25.2% 24.2%
Population Growth Since 2010
1.0% 0.9% 0.9% 1.0%
Median Age 35.5 38.4 35.2 34.3
Data sources: Redfin.com, Point2Homes.com, Zillow.com for current month of October 2017
15
SECTION 3DUE DILIGENCE
7
16
TITLE REPORT & PARCEL MAP WITH PLOTTED EASEMENTS
Title Insurance / Report:
• No title exceptions of concern.
• Premium ALTA title insurance policy purchased with new ALTA survey performed by surveyor protecting against encroachments and other legal/title issues.
• ALTA insurance binder purchased to transfer policy to future buyer.
• Endorsement 100.6 added to cover present & future violations of the CC&R’s (known or unknown).
• Endorsement 28-06 added to cover damage from any easements (known or unknown).
Plotted Easements & ALTA Survey:
• Parcel map with plotted easements provided by title company (displayed to the right), shows no easements encroaching on the property.
• ALTA survey found no encroachments of concern.
17
ALTA / BOUNDARY SURVEY
High resolution and AutoCAD ATLA/Boundary survey provided upon request.
18
TOPOGRAPHIC SURVEY
High resolution and AutoCAD Topographic survey provided upon request.
19
NATURAL HAZARDS & ENVIRONMENTAL STUDY RESULTS (PHASE 1 & PHASE 2)The information included in the table below is taken from the Natural Hazard Disclosure Report on 06/01/2017, Phase 1 Environmental Site Assessment on 06/28/2017 and Phase 2 Environmental Site Assessment on 07/25/2017. These reports will be provided upon request.
Earthquake Fault Zone Yes, in fault zone designated by the City of Los Angeles. See next page for further details on this issue.
Liquefaction Zone Yes. Liquefaction is a soil phenomenon that can occur when loose, water saturated granular sediment
within 40 feet of the ground surface, are shaken in a significant earthquake. The soil temporarily becomes
liquid-like and structures may settle unevenly. A significant portion of the greater Los Angeles area is in a
liquefaction zone.
Landslide Zone No
Flood Zone No
Tsunami Inundation Zone No
Coastal Zone No
Very High Fire Hazard Zone No
Methane Hazard Zone No
Airport Noise Hazard No
High Wind Velocity Zone No
Oil Wells None within 2 miles
Phase 1 Study Results No records found in the search results of all environmental databases involved. No historical uses of
concern found for subject property. A few nearby properties were found to have past pollution issues, but
all cases have been closed with corresponding regulatory agencies.
Phase 2 Study Results Soil and vapor samples were taken from four 20’ bored holes in the ground. No pollutants found that
exceeded regulatory thresholds.
20
FAULT STUDY RESULTS
Background:
• The City of Los Angeles Building & Safety Dept. requires that for properties located in a fault zone, that a fault study must be conducted prior to any new construction.
• The purpose of the fault study is to prove that no active fault exists at or near a property.
Fault Study Progress & Results:
• A Phase 1 study was conducted boring 8 holes to inspect soil layers. Data was inconclusive, requiring further investigation.
• A Phase 2 study was conducted by digging a 10-20 foot deep trench along the entire length of the property. City and State officials inspected the trenches and soil layers and concluded that no active fault exists at on the property.
• Fault study report was produced by the geologist, submitted to the city and received approval on 12/19/2017 (proving that no fault exists on the property).
• A final fault study is in progress to prove that no fault exists within 50 feet of the front of the property. Drilling in the street of Eagle Rock Blvd is scheduled and results are expected by mid-January with the city approval of results expected by the end of January.
21
LAND USE FEASIBILITY STUDY
• An independent consulting firm, Land Use Developers Corp. (www.landusedevelopers.com), evaluated the various zoning and building regulations that apply to the subject property.
• The feasibility study, dated July 14, 2017, will be made available to potential buyers upon request.
• The study evaluated three potential development types:
• Mixed-Use Small-Lot Subdivision
• Mixed Use For-Rent Multifamily Project with 35% Ministerial Density Bonus
• Mixed Use For-Rent Multifamily Project with 35% Ministerial Density Bonus and three Incentives
• On Eagle Rock Blvd, near the subject property, several mixed-use small lot subdivisions and mixed-use for-rent multifamily projects have been recently approved by the City of Los Angeles. This precedent should provide confidence to potential buyers intending to develop this property. Section 3, Recent Comparable Land Comparables, includes descriptions of a few Eagle Rock Blvd projects as reference. Other approved project examples can be provided upon request.
22
KEY BY-RIGHT ZONING CHARACTERISTICS
Zoning Code [Q]C2-1VL-CDO
Zoning Description Commercial Zone
Floor Area Ratio (FAR) 1.5-to-1, as defined by height district ‘-1VL’ in zoning code
Buildable Area (for FAR) 26,500 sf.
Max Floor Area 39,750 sf. (based on FAR x Buildable Area)
Max Lot Coverage Ratio 100% in commercial zones
Max # of Residential Units 17 (limited by Q condition)
Max Height 45 feet tall
Max # of Floors No limit
Min Front Setback None
Min Side Setback Commercial floors: NoneResidential floors: 5 ft. + 1 ft. for each floor over 2nd
Min Rear Setback Commercial floors: NoneResidential floors: 15 ft.
Residential Parking Required Studio: 1; 1-Bedroom: 1.5 stalls; 2+ bedrooms: 2 stalls; guest: none required.
Commercial Parking Required 1 space per 500 sf of commercial floor area (Enterprise Zone)
Covered Parking Required? No
Min Open Space Per Unit 100 sf for 0-2 bed units; 125 sf for 3+ bed units; 50 sf must be private
Zoning Overlays (e.g. ZI, Q, etc.) ZI-2130 Enterprise Zone (§ 2.2.3)ZI-2401 Cypress Park and Glassell Park Community Design OverlayQ-Condition:
1. One hundred percent (100%) residential development prohibited.2. Residential density limited to the RD1.5 zone.
Specific Plan Area No
Hillside Zoning Area No
The table below describes the “by right” minimum and maximum zoning parameters for this property, when no discretionary
approvals (e.g. condominium tract map) are request and no affordable housing density bonuses are applied. Note: many of these
zoning characteristics do not apply to small lot subdivisions. Zoning characteristics can be found later in this document for small
lot subdivisions.
23
SECTION 3RECENT COMPARABLE LAND SALES
24
RECENT SALES COMPARABLES OF LAND
# Address City (Neighborhood)MilesAway Sale Date Sale Price
LandSq. Ft.
Sale PerLot Sq. Ft.
BuildingSq. Ft.
Sale PerBldg Sq. Ft. Zoning
1 4320-4340 Eagle Rock Blvd L.A. (Eagle Rock) 0.3 7/14/2015 $11,100,000 77,587 $143 5,498 $2,019 C2-1VL
2 4515 Eagle Rock Blvd L.A. (Eagle Rock) 0.7 8/18/2015 $9,000,000 56,044 $161 17,680 $509 C2-1XL
3 4344 Eagle Rock Blvd L.A. (Eagle Rock) 0.4 9/28/2016 $2,000,000 19,389 $103 5,280 $379 C2-1VL
4 3815 W Avenue 43 L.A. (Eagle Rock) 0.3 11/22/2016 $1,975,000 17,276 $114 2,300 $859 C2-1VL
5 4608 Eagle Rock Blvd L.A. (Eagle Rock) 0.8 8/7/2015 $790,000 7,029 $112 3,850 $205 C4-1XL
6 3402 Eagle Rock Blvd L.A. (Glassell Park) 0.7 4/4/2017 $1,250,000 7,178 $174 5,403 $231 CM-1
7 3730 Eagle Rock Blvd L.A. (Glassell Park) 0.3 10/21/2015 $850,000 8,088 $105 2,585 $329 C2-1VL
8 3375 Eagle Rock Blvd L.A. (Glassell Park) 0.7 2/28/2017 $1,325,000 12,561 $105 4,800 $276 R3-1
9 3716 Eagle Rock Blvd L.A. (Glassell Park) 0.4 9/2/2015 $3,070,000 13,024 $236 9,400 $327 C2-1VL
10 3501 Eagle Rock Blvd L.A. (Glassell Park) 0.6 10/12/2016 $4,220,000 35,710 $118 18,039 $234 CM-1VL
11 5015-5023 N Figueroa St L.A. (Highland Park) 2.1 9/8/2016 $3,150,000 25,017 $126 5,760 $547 C4-2D
12 3160 Riverside Dr L.A. (Atwater Village) 2.7 4/5/2016 $5,279,000 28,750 $184 1,338 $3,945 R4-1
13 3040 Waverly Dr L.A. (Atwater Village) 2.7 4/20/2016 $1,559,000 12,197 $128 1,616 $965 RD1.5-1XL
14 703 Bridewell St L.A. (Highland Park) 3.4 4/15/2016 $1,525,000 13,939 $109 1,024 $1,489 RD1.5-1
15 2657 Blimp St L.A. (Frog Town) 2.5 9/28/2016 $21,000,000 213,008 $99 20,000 $1,050 CM-1VL
16 4972 N Figueroa St L.A. (Highland Park) 2.0 4/11/2016 $3,225,000 34,067 $95 0 n/a R3-1
17 1430 Rock Glen Ave Glendale 1.5 5/17/2016 $2,400,000 20,140 $119 2,842 $844 R4
18 408 E Elk Ave Glendale 2.1 8/29/2016 $2,050,000 11,219 $183 1,637 $1,252 R4
19 1232 S Orange St Glendale 2.1 4/14/2017 $1,280,000 8,155 $157 1,344 $952 R4
Averages 32,651 $135
4037 Eagle Rock Bl (Subject)
Value Based on Sales Comps L.A. (Glassell Park) $3,585,722 26,499 $135 1,998 $1,795 C2-1VL
The properties included in the table below are believed to be sold at or near land value. This assumption is based on the fact that the
property was re-developed after the sale or the observation that the existing structure on the property is old and of minimal value.
25
RECENT SALES COMPARABLES OF LAND
13
2
S
4
7
6
11
5
8
9
12
13
14
15
10
16
1718
19
26
LAND SALES COMPARABLES
#1 - 4320-4340 Eagle Rock Blvd, Los Angeles (Eagle Rock)Miles Away: 0.3
Sale Price: $11,100,000
Sale Date: 7/14/2015
Lot Area: 77,587 sq. ft.
Sale Per Lot Area: $143 per sq. ft.
Building Area: 5,498 sq. ft.
Sale Per Building Area: $2,019
Zoning: C2-1VL
Comments Mix of old commercial office buildings and vacant lot. 45 small lot homes are currently under construction at this property. The property was entitled for the project at the time of this sale.
#S - 4037 Eagle Rock Blvd, Los Angeles (Glassell Park) – Subject PropertyMiles Away: 0.0
Sale Price: $2,000,000
Sale Date: TBD
Lot Area: 26,499 sq. ft.
Sale Per Lot Area: $75 per sq. ft.
Building Area: 1,998 sq. ft.
Sale Per Building Area: $1,001
Zoning: C2-1VL
Comments Subject property contains a old two story office building and a mechanics shop in the back. A developer, by right, per zoning, may build a 17 unit small lot subdivision, or a 3-4 story commercial or mixed-use apartment building.
27
LAND SALES COMPARABLES
#3 - 4344 Eagle Rock Blvd, Los Angeles (Eagle Rock)Miles Away: 0.4
Sale Price: $2,000,000
Sale Date: 9/28/16
Lot Area: 19,389 sq. ft.
Sale Per Lot Area: $103 per sq. ft.
Building Area: 5,280 sq. ft.
Sale Per Building Area: $379
Zoning: C2-1VL
Comments Old commercial office building. To be torn down to build a 13 unit small lot subdivision. This project is also a South Bay Developers LLC project.
#2 - 4515 Eagle Rock Blvd, Los Angeles (Eagle Rock)Miles Away: 0.7
Sale Price: $9,000,000
Sale Date: 8/18/2015
Lot Area: 56,044 sq. ft.
Sale Per Lot Area: $161 per sq. ft.
Building Area: 17,680 sq. ft.
Sale Per Building Area: $509
Zoning: C2-1XL
Comments Old warehouse and market. To be torn down to build a 38 unit small lot subdivision. The “1XL” zoning code restricts this project to 33’ tall, versus subject property can go to 45’ tall.
28
LAND SALES COMPARABLES
#5 - 4608 Eagle Rock Blvd, Los Angeles (Eagle Rock)Miles Away: 0.8
Sale Price: $790,000
Sale Date: 8/7/2015
Lot Area: 7,029 sq. ft.
Sale Per Lot Area: $112 per sq. ft.
Building Area: 3,850 sq. ft.
Sale Per Building Area: $205
Zoning: C4-1XL
Comments Old commercial office building. The “1XL” zoning code restricts this project to 33’ tall, versus subject property can go to 45’ tall.
#4 - 3815 W Avenue 43, Los Angeles (Eagle Rock)Miles Away: 0.7
Sale Price: $1,975,000
Sale Date: 11/22/2016
Lot Area: 17,276 sq. ft.
Sale Per Lot Area: $114 per sq. ft.
Building Area: 2,300 sq. ft.
Sale Per Building Area: $859
Zoning: C2-1VL
Comments Two old single family homes. Same zoning as subject property. Given the high purchase price per building sq. ft., it is expected that these homes will be demolished to build a new development.
29
LAND SALES COMPARABLES
#7 - 4344 Eagle Rock Blvd, Los Angeles (Glassell Park)Miles Away: 0.3
Sale Price: $850,000
Sale Date: 10/21/2015
Lot Area: 8,088 sq. ft.
Sale Per Lot Area: $105 per sq. ft.
Building Area: 2,585 sq. ft.
Sale Per Building Area: $329
Zoning: C2-1VL
Comments Mechanics shop and parking area.
#6 - 3402 Eagle Rock Blvd, Los Angeles (Glassell Park)Miles Away: 0.7
Sale Price: $1,250,000
Sale Date: 4/4/2017
Lot Area: 7,178 sq. ft.
Sale Per Lot Area: $174 per sq. ft.
Building Area: 5,403 sq. ft.
Sale Per Building Area: $231
Zoning: CM-1
Comments Old warehouse building with parking in back.
30
LAND SALES COMPARABLES
#9 - 3716 Eagle Rock Blvd, Los Angeles (Glassell Park)Miles Away: 0.4
Sale Price: $3,070,000
Sale Date: 9/2/2015
Lot Area: 13,024 sq. ft.
Sale Per Lot Area: $236 per sq. ft.
Building Area: 9,400 sq. ft.
Sale Per Building Area: $327
Zoning: C2-1VL
Comments Old warehouse.
#8 - 3375 Eagle Rock Blvd, Los Angeles (Glassell Park)Miles Away: 0.7
Sale Price: $1,325,000
Sale Date: 2/28/2017
Lot Area: 12,561 sq. ft.
Sale Per Lot Area: $105 per sq. ft.
Building Area: 4,800 sq. ft.
Sale Per Building Area: $276
Zoning: R3-1
Comments Old commercial building and duplex.
31
LAND SALES COMPARABLES
#11 - 5015-5023 N Figueroa St, Los Angeles (Highland Park)Miles Away: 2.1
Sale Price: $3,150,000
Sale Date: 9/8/2016
Lot Area: 25,017 sq. ft.
Sale Per Lot Area: $126 per sq. ft.
Building Area: 5,760 sq. ft.
Sale Per Building Area: $547
Zoning: C4-2D
Comments Small mechanics shop and parking lot.
#10 - 3501 Eagle Rock Blvd, Los Angeles (Glassell Park)Miles Away: 0.6
Sale Price: $4,220,000
Sale Date: 10/12/2016
Lot Area: 35,710 sq. ft.
Sale Per Lot Area: $118 per sq. ft.
Building Area: 18,039 sq. ft.
Sale Per Building Area: $234
Zoning: CM-1VL
Comments Single story warehouse, vacant lot, two small old single family homes and a duplex included in sale.
32
LAND SALES COMPARABLES
#13 - 3040 Waverly Dr, Los Angeles (Atwater Village)Miles Away: 2.7
Sale Price: $1,559,000
Sale Date: 4/20/2016
Lot Area: 12,197 sq. ft.
Sale Per Lot Area: $128 per sq. ft.
Building Area: 1,616 sq. ft.
Sale Per Building Area: $965
Zoning: RD1.5-1XL
Comments Old duplex. Given the high purchase price per building sq. ft., it is expected that these homes will be demolished to build a new development.
#12 - 3160 Riverside Dr, Los Angeles (Atwater Village)Miles Away: 2.7
Sale Price: $5,279,000
Sale Date: 4/5/2016
Lot Area: 28,750 sq. ft.
Sale Per Lot Area: $184 per sq. ft.
Building Area: 1,338 sq. ft.
Sale Per Building Area: $3,945
Zoning: R4-1
Comments Currently a vacant building on large vacant lot. Developer is in the process of entitling this land for a 52 unit apartment building.
33
LAND SALES COMPARABLES
#15 - 2657 Blimp St, Los Angeles (Frog Town)Miles Away: 2.5
Sale Price: $21,000,000
Sale Date: 9/28/2016
Lot Area: 213,008 sq. ft.
Sale Per Lot Area: $99 per sq. ft.
Building Area: 20,000 sq. ft.
Sale Per Building Area: $1,050
Zoning: CM-1VL
Comments Mix of warehouses and vacant land. Developer, has submitted plans for a 100 unit small lot subdivision community.
#14 - 703 Bridewell St, Los Angeles (Highland Park)Miles Away: 3.4
Sale Price: $1,525,000
Sale Date: 4/15/2016
Lot Area: 13,939 sq. ft.
Sale Per Lot Area: $109 per sq. ft.
Building Area: 1,024 sq. ft.
Sale Per Building Area: $1,489
Zoning: RD1.5-1
Comments Abandoned house to be torn down to build an 8 unit small lot subdivision, which has already been approved. The property was entitled for the project at the time of this sale. Faces the 110 fwy, which is not desirable.
34
LAND SALES COMPARABLES
#17 - 1430 Rock Glen Ave, GlendaleMiles Away: 1.5
Sale Price: $2,400,000
Sale Date: 5/17/2016
Lot Area: 20,140 sq. ft.
Sale Per Lot Area: $119 per sq. ft.
Building Area: 2,842 sq. ft.
Sale Per Building Area: $844
Zoning: R4
Comments Old fourplex. Given the high purchase price per building sq. ft., it is expected that these homes will be demolished to build a new development.
16 - 4972 N Figueroa St, Los Angeles (Highland Park)Miles Away: 2.0
Sale Price: $3,225,000
Sale Date: 4/11/2016
Lot Area: 34,067 sq. ft.
Sale Per Lot Area: $95 per sq. ft.
Building Area: 0 sq. ft.
Sale Per Building Area: n/a
Zoning: R3-1
Comments Current parking lot. To be developed into townhomes by Olsen Homes.
35
LAND SALES COMPARABLES
#19 - 1232 S Orange St, GlendaleMiles Away: 2.1
Sale Price: $1,280,000
Sale Date: 4/14/2017
Lot Area: 8,155 sq. ft.
Sale Per Lot Area: $157 per sq. ft.
Building Area: 1,344 sq. ft.
Sale Per Building Area: $952
Zoning: R4
Comments Old duplex. Given the high purchase price per building sq. ft., it is expected that these homes will be demolished to build a new development.
#18 - 408 E Elk Ave, GlendaleMiles Away: 2.1
Sale Price: $2,050,000
Sale Date: 8/29/2016
Lot Area: 11,219 sq. ft.
Sale Per Lot Area: $183 per sq. ft.
Building Area: 1,637 sq. ft.
Sale Per Building Area: $1,252
Zoning: R4
Comments Old duplex. Given the high purchase price per building sq. ft., it is expected that these homes will be demolished to build a new development.
36
SECTION 417 SMALL LOT HOME
POTENTIAL DEVELOPMENT
37
3D RENDERING OF POTENTIAL SMALL LOT SUBDIVISION
38
3D RENDERING OF POTENTIAL SMALL LOT SUBDIVISION
39
3D RENDERING OF POTENTIAL SMALL LOT SUBDIVISION
40
SMALL LOT SUBDIVISION ZONING GUIDANCE
Floor Area Ratio (FAR) 1.5-to-1, as defined by height district ‘-1VL’ in zoning code
Buildable Area (for FAR) 26,500 sf.
Max Floor Area 39,750 sf. (based on FAR x Buildable Area); garage floor area is excluded.
Max Lot Coverage Ratio 75% per small lot
Max # of Residential Units 17 (limited by Q condition)
Max Height 45 feet tall
Max # of Floors No limit
Min Front Setback of Subdivision Perimeter None
Min Side Setback of Subdivision Perimeter 5 ft.
Min Rear Setback of Subdivision Perimeter 10 ft.
Min Setbacks Between Lots in Subdivision 0 ft. (no yards required along interior lot lines)
Residential Parking Required 2 parking spaces per unit; 4 guest parking spaces.
Commercial Parking Required 1 space per 500 sf of commercial floor area (Enterprise Zone). If less than 250 sf. of commercial in each small lot building, then no commercial parking is required because any fractional parking space at or below 0.5 spaces is rounded down.
Covered Parking Required? No
Min Open Space No open space requirements
Zoning Overlays (e.g. ZI, Q, etc.) ZI-2130 Enterprise Zone (§ 2.2.3)ZI-2401 Cypress Park and Glassell Park Community Design OverlayQ-Condition:
1. One hundred percent (100%) residential development prohibited.2. Residential density limited to the RD1.5 zone.
The table below describes the zoning parameters that apply to this property, when the use is a small lot subdivision. Buyer is
advised to do its own due diligence to confirm the laws and regulations of any development at this property.
41
PRELIMINARY SITE PLAN FOR A 17 UNIT SMALL-LOT SUBDIVISION
Gu
est Parkin
g
265'-0"
10
0'-0
"
Eagle
Ro
ck Blvd
Building Setback
15'-0"
5'-
0"
5'-
0"
Building Setback
Building Setback
Footprint
748 sq. ft.
33'-0" 28'-0"
Footprint
748 sq. ft.
13'-6" 13'-6"
Footprint
782 sq. ft.
GarageParking
18'2" X 18'6"
34
'-0
"3
4'-
0"
22
'-0
"
Pu
blic Sid
ewalk
Tand
em
Parking
10'-0"
Footprint
952 sq. ft.
GarageParking
18'2" X 18'6"
Tand
em
Parking
Gu
est P
ark
ing
Gu
est Pa
rkin
g
Gu
est Pa
rkin
g
20'-0"
Pedestrian Walkway
Pedestrian Walkway
TrashBins
6" 10'-0"
33'-0" 23'-0" 6" 10'-0"6'-6"
5'-0"
5'-0"
5'-
0"
5'-
0"
Commercial
Land
scape
dC
om
mo
n A
reaP
rivate Y
ardP
rivate Y
ard
Landscape Landscape
Fire TruckTurn Around Area
Pe
destrian
Walkw
ay
Pe
destrian
Walkw
ayP
ed
estrian W
alkway
Footprint
782 sq. ft.
GarageParking
18'2" X 18'6"
23'-0" 6"
Footprint
782 sq. ft.
GarageParking
18'2" X 18'6"
23'-0" 6"
Footprint
782 sq. ft.
GarageParking
18'2" X 18'6"
23'-0"
Footprint
782 sq. ft.
GarageParking
18'2" X 18'6"
23'-0" 6"
Footprint
782 sq. ft.
GarageParking
18'2" X 18'6"
23'-0" 6"
Footprint
782 sq. ft.
GarageParking
18'2" X 18'6"
23'-0" 6"
Footprint
782 sq. ft.
GarageParking
18'2" X 18'6"
23'-0" 6"
Footprint
782 sq. ft.
GarageParking
18'2" X 18'6"
23'-0"
28'-0"
Footprint
952 sq. ft.
GarageParking
18'2" X 18'6"
6" 28'-0"
Footprint
952 sq. ft.
GarageParking
18'2" X 18'6"
28'-0"
Footprint
952 sq. ft.
GarageParking
18'2" X 18'6"
6" 28'-0"
Footprint
952 sq. ft.
GarageParking
18'2" X 18'6"
6" 28'-0"
Footprint
952 sq. ft.
GarageParking
18'2" X 18'6"
6"
Footprint
176 sq. ft.
Footprint
176 sq. ft.
Unit Type A Unit Type B
Unit Type C
42
UNIT MIX, FLOOR AREA AND SALE ESTIMATES OF POTENTIAL SMALL LOT PROJECT BASED ON PRELIMINARY SITE PLAN
GarageFloor 1
Comm.Floor 1
Res.Floor 1
Res.Floor 2
Res.Floor 3
GrossFloor Area
Less Res.Circulation
Total Res.Floor Area
Total Res. + Comm.
Floor Area
EstimatedSale Price
Per Sq.EstimatedSale Price
Unit 1 (Type A) 508 240 176 924 924 2,772 -162 1,862 2,102 $430 $904,000
Unit 2 (Type A) 508 240 176 924 924 2,772 -162 1,862 2,102 $430 $904,000
Unit 3 (Type B) 400 0 552 952 952 2,856 -196 2,260 2,260 $430 $972,000
Unit 4 (Type B) 400 0 552 952 952 2,856 -196 2,260 2,260 $430 $972,000
Unit 5 (Type B) 400 0 552 952 952 2,856 -196 2,260 2,260 $430 $972,000
Unit 6 (Type B) 400 0 552 952 952 2,856 -196 2,260 2,260 $430 $972,000
Unit 7 (Type B) 400 0 552 952 952 2,856 -196 2,260 2,260 $430 $972,000
Unit 8 (Type B) 400 0 552 952 952 2,856 -196 2,260 2,260 $430 $972,000
Unit 9 (Type C) 437 0 345 782 782 2,346 -153 1,756 1,756 $470 $825,000
Unit 10 (Type C) 437 0 345 782 782 2,346 -153 1,756 1,756 $470 $825,000
Unit 11 (Type C) 437 0 345 782 782 2,346 -153 1,756 1,756 $470 $825,000
Unit 12 (Type C) 437 0 345 782 782 2,346 -153 1,756 1,756 $470 $825,000
Unit 13 (Type C) 437 0 345 782 782 2,346 -153 1,756 1,756 $470 $825,000
Unit 14 (Type C) 437 0 345 782 782 2,346 -153 1,756 1,756 $470 $825,000
Unit 15 (Type C) 437 0 345 782 782 2,346 -153 1,756 1,756 $470 $825,000
Unit 16 (Type C) 437 0 345 782 782 2,346 -153 1,756 1,756 $470 $825,000
Unit 17 (Type C) 437 0 345 782 782 2,346 -153 1,756 1,756 $470 $825,000
Total 480 43,794 33,088 33,568 $15,065,000
Total Units 17
Average Unit Size (sq. ft.) 1,975
43
RECENT SMALL LOT HOME SALES (1600-1900 SF)
Size: 1600-1950 Sq Ft City (Neighborhood) Type
Dist.From
Subject (Mi.)
YearBuilt Beds Baths Sq Ft
SaleDate Sale Price
Sale Price
PerSq Ft.
Time Since Sale
Adjuster
Adjusterfor
Other
SubjectAdj.
PricePer Sq Ft
SubjectSq Ft
AdjustedSubject
Sale Price Notes
3801 Eagle Rock Bl #9 L.A. (Glassell Park) Townhouse 0.3 2015 3 2.5 1,600 8/2/2017 $600,000 $375 0.9% 10% $416 1,756 $730,574 Townhome with $290 HOA
2874 Allesandro Street L.A. (Glassell Park) Small Lot 1.0 2016 3 3 1,603 6/26/2017 $799,000 $498 1.5% 0% $506 1,756 $887,971 Adj. down for better location
2980 Ripple Pl #204 L.A. (Glassell Park) Townhouse 0.8 2016 3 2.5 1,607 7/14/2017 $609,000 $379 1.2% 10% $421 1,756 $740,035 Townhome with $417 HOA
1647 N Adamson St 10 L.A. (Echo Park) Small Lot 5.0 2014 2 2.5 1,607 12/30/2015 $859,982 $535 8.9% -10% $529 1,756 $929,421 Adj. down for better location
2722 Auburn St L.A. (Silver Lake) Small Lot 3.3 2015 3 2.25 1,638 1/29/2016 $995,000 $607 8.5% -10% $598 1,756 $1,050,606 Adj. down for better location
2926 Rowena Ave #5 L.A. (Silver Lake) Small Lot 2.8 2016 2 2.5 1,681 7/12/2017 $874,255 $520 1.2% 10% $579 1,756 $1,015,847 Adj. down for better location
4776 Rock Row Dr L.A. (Eagle Rock) Small Lot 1.8 2010 2 2 1,693 3/25/2016 $676,000 $399 7.7% 15% $490 1,756 $860,500 Adj. up since older, and less bedrooms and baths
1426 N Prism L.A. (Eagle Rock) Small Lot 0.4 2016 3 3.5 1,705 5/26/2016 $688,000 $404 6.9% 0% $431 1,756 $757,306 No adj.
4280 Perlita Ave L.A. (Atwater Village) Small Lot 3.4 2010 3 2.5 1,714 11/15/2016 $895,000 $522 4.5% -5% $520 1,756 $912,409 Adj. down for slightly better location
2507 N Via Artis Ave L.A. (Silver Lake) Small Lot 2.9 2013 3 2.5 1,730 11/21/2016 $830,000 $480 4.4% -10% $453 1,756 $795,503 Adj. down for better location
364 N Avenue 53 #1 L.A. (Highland Park) Townhouse 2.0 2015 3 2 1,750 8/22/2016 $649,000 $371 5.7% 5% $410 1,756 $720,719 Adj. up for townhouse & $350 HOA
3540 La Clede L.A. (Atwater Village) Small Lot 1.8 2016 3 3 1,800 8/11/2017 $920,000 $511 0.8% 5% $541 1,756 $949,763 Adj. up since older
4772 Rock Row Dr L.A. (Eagle Rock) Small Lot 1.8 2010 3 3 1,836 3/29/2016 $702,500 $383 7.7% 5% $431 1,756 $757,027 Adj. up since older
5041 Mosaic Ct L.A. (Eagle Rock) Townhouse 1.2 2013 3 2.5 1,845 6/30/2017 $722,000 $391 1.4% 10% $436 1,756 $765,491 Townhome with $201 HOA
3005 Peak Pl L.A. (Glassell Park) Small Lot 1.1 2013 3 2 1,859 8/16/2016 $755,000 $406 5.8% 10% $470 1,756 $825,517 Adj. up for worse location & not nice exterior
Averages 1,711 $771,649 $452 $482 $846,579
Unit Type C Sale Price Estimate 1,756 $825,000 $470
44
RECENT SMALL LOT HOME SALES (1900-2400 SF)
Size: 1950-2250 Sq Ft City (Neighborhood) Type
Dist.From
Subject (Mi.)
YearBuilt Beds Baths Sq Ft
SaleDate Sale Price
Sale Price
PerSq Ft.
Time Since Sale
Adjuster
Adjusterfor
Other
SubjectAdj.
PricePer Sq Ft
SubjectSq Ft
AdjustedSubject
Sale Price Notes
3000 Peak Pl L.A. (Glassell Park) Small Lot 0.5 2013 3 2 1,914 3/31/2017 $840,000 $439 2.6% 0% $450 2,260 $1,018,072
2034 Vestal Ave L.A. (Echo Park) Small Lot 4.0 2015 3 2.5 1,926 2/24/2016 $1,035,000 $537 8.1% -15% $501 2,260 $1,131,136 Adj. down for better location & unique community
3943 Eagle Rock Bl #42 L.A. (Glassell Park) Townhouse 0.3 2015 4 3.5 1,944 9/8/2015 $670,000 $345 10.5% 10% $415 2,260 $938,212 Townhome with $290 HOA
2980 Ripple Pl #207 L.A. (Glassell Park) Townhouse 0.8 2016 4 2.5 1,949 6/8/2017 $729,000 $374 1.7% 10% $418 2,260 $944,217 Townhome with $417 HOA
2926 Rowena Ave #2 L.A. (Silver Lake) Small Lot 2.9 2016 3 3.5 1,962 7/7/2017 $972,431 $496 1.3% -15% $428 2,260 $966,687 Adj. down for better location
2730 Auburn St L.A. (Silver Lake) Small Lot 3.3 2015 3 2.25 2,016 12/23/2015 $1,150,000 $570 9.0% -15% $536 2,260 $1,211,835 Adj. down for better location
1769 N New Hampshire L.A. (Los Feliz) Small Lot 4.9 2017 3 3.5 2,041 5/19/2017 $1,230,000 $603 2.0% -15% $524 2,260 $1,184,549 Adj. down for better location
1641 Morton Ave #17 L.A. (Echo Park) Small Lot 5.0 2015 3 4 2,044 1/4/2016 $924,000 $452 8.8% -10% $447 2,260 $1,009,748 Adj. down for better location
1342 Douglas St L.A. (Echo Park) Small Lot 5.3 2014 3 4 2,082 10/14/2015 $866,500 $416 10.0% -15% $395 2,260 $893,166 Adj. down for better location
1825 N Kenmore Ave L.A. (Los Feliz) Small Lot 4.9 2016 3 3.5 2,110 3/28/2017 $1,250,000 $592 2.7% -15% $519 2,260 $1,173,981 Adj. down for better location
1841 N Alexandria Ave L.A. (Los Feliz) Small Lot 4.9 2015 3 3.5 2,162 6/28/2017 $1,349,000 $624 1.4% -15% $539 2,260 $1,218,716 Adj. down for better location
1041 Manzanita St L.A. (Silver Lake) Small Lot 4.2 2016 3 3.5 2,247 1/4/2017 $1,100,000 $490 3.8% -15% $435 2,260 $982,694 Adj. down for better location
3272 Kazaz Ln L.A. (Atwater Village) Small Lot 2.3 2013 2 4 2,323 5/12/2016 $1,075,000 $463 7.1% -5% $472 2,260 $1,067,479 Adj. down for slightly better location
Averages 2,055 $1,014,687 $492 $468 $1,056,961
Unit Type A Sale Price Estimate 2,102 $904,000 $430
Unit Type B Sale Price Estimate 2,260 $972,000 $430
45
FINANCIAL PROJECTIONS FOR 17 HOME SMALL LOT SUBDIVISIONFinancial ProjectionsRevenue:Sale Price 15,066,000 Less Sale Closing Costs (603,000)Total Revenue 14,463,000
Expenses:Land Cost 3,200,000 Acquisition Closing, Reports & Fees 27,000 Architect, Engineers & Consultants 206,000 City & Utility Fees 404,000 Property Taxes & Insurance 100,000 Business Expenses (Legal, Accounting, Tax, etc.) 12,000 Site Cleanup / Demolition 30,000 Construction Cost 6,090,000 Constr. Loan Fees & Interest (Deferred) 419,000 Total Project Cost 10,488,000
Estimated Profit $3,975,000
Investor Contributions:Total Cost 10,488,000 Cash Reserves 50,000 Less Loan Amount (6,989,000)Less Deferred Interest Payments (315,000)Total Investor Contributions Required 3,234,000
Project Metrics:Years to Complete Project 2.5Project Return on Investment (Leveraged) 123%Project Annualized ROI (Leveraged) 49%Project Return on Investment (Unleveraged) 39%Project Annualized ROI (Unleveraged) 16%
Sources & UsesSources:
Equity Investment 3,234,000 Construction Loan 6,989,000 Constr. Interest Payments Deferred Until Sale 315,000 Less Cash Reserves (50,000)
Total $10,488,000
Uses: Acquisition Price 3,200,000 Acquisition Closing, Reports & Fees 27,000 Soft Development Costs 610,000 Property Tax & Insurance 100,000 Business Expenses (Legal, Accounting, Tax, etc.) 12,000 Site Cleanup / Demolition 30,000 Construction Cost 6,090,000 Constr. Loan Fees & Interest 419,000
Total $10,488,000
The seller makes no warranties or guarantees of any of the financial projections included in this document. Each potential buyer should perform its own due diligence and financial analysis.
46
CONSTRUCTION COST ESTIMATE FOR 1,800 SF. SMALL LOT HOME
Itemized Cost Based on 2018 Craftsman National Build Cost ManualSquare Feet/ # of Units Cost Per Unit Total Cost
Baseline cost per sf. for "Best Standard" quality single family house 1,944 $ 150.79 $ 293,136 Cost for garage 400 $ 58.03 $ 23,212 Cost for paver driveway & walkways 550 $ 18.00 $ 9,900 Cost for balconies 50 $ 40.00 $ 2,000 Cost for roof deck 350 $ 25.00 $ 8,750 Cost for A/C and heating 1,944 $ 5.80 $ 11,275 Yard fencing 25 $ 16.70 $ 418 Retaining wall 100 $ 40.00 $ 4,000 Adjustment for Los Angeles area cost of construction (+8%) 108% $ 27,862 Total $ 380,552 Backing out soft costs (plans and permits) and profit included in Craftsman's costs $ (68,499)Total Hard Construction Costs $ 312,053
Cost per square foot of Residential Floor Area (RFA) 1,800 $ 173.36 Cost per square foot of Gross Building Area 1,944 $ 160.52 Cost per square foot of Gross Building Area + Garage 2,344 $ 133.13
Above cost estimates derived from 2018 Craftsman National Build Cost Manual. Per manual, “costs include labor, material, equipment, plans, building permit, supervision, overhead and profit.“
A more conservative assumption of $181 per square foot (RFA) was used for the financial projections on the prior page.
47
SECTION 525 UNIT MIXED-USE APARTMENT
POTENTIAL DEVELOPMENT
48
EXAMPLE RENDERING OF MIXED-USE APARTMENT BUILDING
49
MIXED-USE APARTMENT PROJECT ZONING GUIDANCE
DEVELOPMENT STANDARD APARTMENTSBY-RIGHT
APARTMENTSDENSITY BONUS (35%)
MINISERIAL
APARTMENTSDENSITY BONUS (35%) with
3 ON MENU INCENTIVESUnit Density 1,500 sf of lot area/unit 1,500 sf of lot area/unit 1,500 sf of lot area/unit
Units (max by zone) 17 25(w/ 2 very low income units)
25 (w/ 2 very low income units)
Parking - Residential See page 22 Reduced parking options available
Reduced parking options available
Parking – Commercial 1 space / 500 sf 1 space / 500 sf 1 space / 500 sf
Setback - Front 0 ft 0 ft 0 ft
Setback - Rear 15’ (residential); 0’ (commercial)
15’ (residential); 0’ (commercial)
≤20% reduction
Setback – Sides (2) 5’-7’’ (residential); 0’ (commercial)
5’-7’’ (residential); 0’ (commercial)
≤20% reduction
Buildable Area (approx.) 26,499 sf 26,499 sf 26,499 sf
Floor Area Ratio (FAR) 1.5:1 1.5:1 2.025:1
Max Floor Area (approx.) 39,749 sf 39,749 sf 53,661 sf
Height 45 ft 45 ft 56 ft
Maximum # of stories no limit on # of stories (within 45 ft height)
no limit on # of stories (within 45 ft height)
no limit on # of stories (within 56 ft height)
The table below describes the zoning parameters that apply to this property, when the use is an mixed use apartment building.
Buyer is advised to do its own due diligence to confirm the laws and regulations of any development at this property.