IZ rears its ugly head again

 

My God. I am so incredibly bored with blogging about inclusionary zoning. I’d love to just ignore it forever, but I don’t feel like I can since it appears to be the primary focus (PDF!) of the Community and Economic Development Committee’s “comprehensive affordable housing discussion” today. Really, though – how much more is there to say?

There is no evidence anywhere that a policy like the one being considered in Oakland is successful at providing affordable housing in cities. IZ advocates’ own studies find that successful and productive IZ programs actually subsidize the cost of the inclusionary units (in addition to allowing density bonuses, etc.), and do not expect developers to shoulder the burden. Most cities in Alameda County that have IZ produce fewer units of affordable housing per capita than we do. The city’s own economic study shows that the introduction of an inclusionary zoning policy would halt development in most parts of the city, thereby reducing the amount of money available to fund affordable housing construction through the RDA set-aside. The City Council is exactly the same as it was last time we voted on IZ, and there’s no reason to think anyone has changed their minds in the meantime. This entire discussion is pointless, and writing about it is growing unbelievably tiresome.

I’ve said this all before. Over and over and over again ad nauseum. So instead of ranting about the extreme retardation of this proposal yet again, I’ll just fall back on what I do best – page through a report nobody else is going to bother taking the time to read and share some of the information it contains.

In 2006, the City commissioned an Economic Feasibility Study of inclusionary zoning from the Hausrath Economics Group. The report concludes that the inclusionary zoning proposal considered by the Council in the fall of 2006 simply will not work here. If you want to read it yourself, here’s the executive summary (PDF!), main report (PDF!), and (my favorite!) technical appendices (PDF!). From the report:

Overall, the impact analysis identifies that the costs of inclusionary requirements in the City’s proposed ordinance are high relative to returns from housing development in Oakland. The proposed inclusionary requirements could cause returns from development to fall below feasibility thresholds in almost all cases. The pro forma analyses show that, for the five prototypes that are feasible in the base case, there is only one prototype under one compliance option where development might be marginally feasible. The two prototypes that are already not feasible in the base case, would have returns that fall further below feasibility thresholds with the additional costs of the proposed inclusionary requirements. The proposed requirements are anticipated to have the greatest impact on the feasibility of developing lower-priced housing in the neighborhoods and developing the more costly building prototypes downtown. (emphasis added)

Yawn. It’s all so vague. Marginally feasible this, pro forma analyses that. Let’s look at some numbers.

First we’ll look at what it costs to build in Oakland. Say you’re a developer and you want to build yourself some condos in downtown Oakland. You’ll probably want to do something along the lines of what the Hausrath report calls “Prototype E.” You see a lot of these around, probably because they’re among the most profitable to build. These will be 4-5 story condo buildings in downtown Oakland or Jack London Square, containing between 100 and 140 units.

First, you’re going to have to buy some land. That’s going to run you about $56,000 per unit. Since your land is probably contaminated with God-knows-what, you’re going to have to do some work on the site before you can start building anything. Add $11,200 per unit. Then you need a building. That’ll be roughly $227,900 for each unit, plus another $24,000 per unit for the parking space. Landscaping will add another $3,300. Whew! You’ve taken care of all your hard costs, and you’ve only spent $322,400 per unit. But you aren’t done yet. You’ve still got your soft costs to cover, like paying your architect and engineers, hooking up sewer and water and so on, which are going to run you about $68,000, plus $14,000 in permit fees. And forget the interest you have to pay on your construction loan! That’ll be another $22,900 for a grand total of $427,300.

Now your building will probably have a mix of unit types – mostly one and two bedrooms, and a few larger and more expensive units. When you average out the sales prices for the three, you’re looking at an average sales price of $540,000 per unit. (If you’re looking to buy, know that you could also get a cute little house on 82nd Avenue for that.) Subtract $18,900 in sales costs, and you’re looking at a revenue of $521,100 per unit. And since that unit cost you only $427,300 to build, you’ve got yourself a healthy $93,800 in net revenue, 22% of your development costs.

God, wasn’t that fun? Let’s do it again, this time with the most profitable development type, “Prototype D,” 4-5 story condos in North Oakland or along the eastern Estuary waterfront with between 80 and 100 units. Here’s your per unit costs:

Land: $50,000
Site Work: $13,000
Building: $244,250
Parking: $20,000
Landscaping: $4,000
Permit Fees: $14,500
Other Soft Costs: $70,000
Construction Financing: $23,500
Total Development Costs: $439,250

Average Sale Price: $565,000
Less Sales Costs: $19,750

Gives you a profit of $106,000 per unit, or 24.1% of development costs.

Hot returns! Remember, though, that you’re earning that 22% or 24.1% over the entire period of the project – not annually. Your building took about 18 months to construct, and before you broke ground, you had to buy the land, secure your entitlements, plan your building, meet with the community and get the Planning Commission to give you the go-ahead – a process that easily takes over a year to complete. The figure begins to look rather unimpressive. (Before you give up, remember that these returns are on the entire cost of development – not on your initial investment. You probably borrowed about 75% of the project costs to finance construction.)

To make a project worth building, developers need a minimum of 18-20% returns on development costs for both these prototypes. They’re both running above that in current market conditions, which is why we’re seeing so many of them being built. Of course, if you’re forced to give away 15% of your units at a loss of between $130,000 and $260,000 each, returns drop significantly. For the Prototype E downtown mid-rise development, they go from 22% to 11%. For the Prototype D North Oakland mid-rise, they drop from 24% to 12%, both well below the feasibility threshold. Meaning nothing gets built.

So if you hate all new development and want it to stop, IZ starts looking like a pretty good plan. On the other hand, if you can about the benefits of density, smart growth, an increased revenue base, or maybe providing affordable housing you should probably take a step back and rethink this plan.

This is something that IZ advocates just don’t seem to get. Nancy Nadel and Jane Brunner can sit around talking about integration and the dire need for affordable housing until the cows come home, and Jean Quan can cry, and after a long while, they might be able to convince some people that they actually do care about helping the less fortunate residents of Oakland. All they’ll manage to convince me of is that they’re bad at math. Not yours truly, though. I’m a whiz. I got a perfect score on my GRE math test, so you can trust me when I let you in on a little secret: 15% of zero is still zero.

 
 
 

3 Responses to “IZ rears its ugly head again

  1. 1
    Adi Says:

    What is the size of the assumed unit?

  2. 2
    V Smoothe Says:

    As described above, units will generally be a mix of 1, 2, and 3 bedrooms.

    The estimated unit sizes are as follows:

    Studio: 500 sf
    One Bedroom: 700 sf
    Two Bedroom: 900 sf
    Three Bedroom: 1200 sf
    Four Bedroom: 1350 sf

    So using the State Formula for affordability at 100% AMI, the maximum sales prices of the units are as follows:

    Studio: $158,500
    One Bedroom: $183,100
    Two Bedroom: $209,300
    Three Bedroom: $232,700
    Four Bedroom: $249,300

    In prototype D, for example (mid-rise condos downtown), the bedroom mix for a development is assumed to be 30% 1 bedroom, 60% 2 bedroom, and 10% 3 bedroom, and the per unit development costs (averaged out for the total unit mix) is $427,300.

    So in that scenario, the averaged per unit subsidy required for construction of affordable units would be:

    1 Bedroom: $244,200
    2 Bedroom: $218,000
    3 Bedroom: $194,600

    The subsidy is less (the numbers described in the post) if you sell to people earning 120% AMI.

  3. 3
    len raphael Says:

    curious, what do the numbers look if, as i thought was the norm in Berkeley, the developer is allowed to go another story higher if the developer gives away a few inferior units?

    what are the “natural” height limits of different types of construction for these condos?

    you’re only looking at for profit developers? even two years ago, i had “heard” that many of the big projects downtown were being done by nonprofits who had lower rates of return thresholds.

    -len

 
 
order prednisone no visa without rx where can i purchase Strattera without a prescription buy cheap Lasix on line buy Flomax online us pharmacy order prednisone without a prescription finereader v7.0 professional buy shares of microsoft order generic Orlistat prednisone overnight cheap prednisone Cheap C.O.D accutane online no prescription online prednisone no prescription overnight buy 10mg prednisone otc prescription prednisone c.o.d. purchase prednisone pay pal online without rx prednisone OVERNIGHT COD order prednisone overnight purchase online prednisone without rx purchase prednisone online with overnight delivery prednisone without prescription cod buy prednisone saturday delivery cheap saturday delivery prednisone Paxil pharmacy where can i purchase Paxil without a prescription purchase Paxil money purchase Paxil delivered overnight how to purchase Paxil online without a prescription buy no perscription Paxil Paxil no prior script purchase online Paxil without prescription buy Paxil without prescription purchase Paxil paypal without prescription Paxil overnight delivery fed ex buy online rx Paxil without overnight Paxil c.o.d purchase Paxil without rx needed purchase Paxil without rx needed cheap purchase Paxil purchase Nolvadex without prescription needed order Nolvadex now buy Nolvadex without a rx overnight delivery buy Nolvadex without a rx overnight delivery purchase Nolvadex online no membership buy online Nolvadex without rx order zithromax online with cod buy 100mg zithromax with mastercard online purchase zithromax purchase zithromax online without script buy zithromax purchase zithromax money purchase order zithromax online with overnight delivery order 250mg zithromax mastercard zithromax no script needed c.o.d. overnight kaiser permanente accutane 40 mg accutane buy buy cheap Nolvadex online free consult fosamax side effects low cost Nolvadex at Kentucky Avawam buy synthroid in manchester buy synthroid online without a prescription low thyroid buy frontpage software cheap oem software paypal sony ericsson software download discount office 2007 software retro prices on great software plagiarism software to buy for parents reduced software prices microsoft software downloads buy kaspersky internet software uk discount academic software price guarantee cheapest software prices save the cat software educational discount cheap ho9me design software buy family software academic pricing for software online cheap software download buy software virtual staging buy visual basic software for windows vista purchase Prednisone without prescription from us pharmacy purchase xenical amex online without prescription how to get a xenical rx buy line Maxalt where to purchase cheap Maxalt no rx buy Zithromax online now Valtrex no prescription to buy purchase Valtrex amex online without prescription Buy cheap valtrex without a perscription price on valtrex generic valtrex uk (no prescriptions needed for Buspar|buy Buspar with no prescription|online pharmacies Buspar|Buspar cheap|buy Buspar without rx|purchase rx Buspar without|Buspar purchase online|purchase Buspar online without rx|purchase Buspar free consultation|buy Buspar Online|buy Buspar american express|buy Buspar Online|buy cheap Buspar with dr. prescription|Buspar side effects|fedex Buspar without priscription|overnight Buspar without a rx|order cheap overnight Buspar|Buspar toronto|uk order Buspar|Buspar no doctors prescription|Buspar mexico|Buspar order|no prescription Buspar with fedex|order generic Buspar|buy Buspar without rx from us pharmacy|prezzo Buspar|Buspar 10mg|Buspar from canada|purchasing Buspar without a script|buy Buspar australia|purchase Buspar visa without prescription|online purchase Buspar|buy Buspar no perscription cod|buy Buspar drugs|buy Buspar with visa|buy Buspar without rx needed|buy Buspar without prescription|buy Buspar no prescription low cost|purchase purchase Buspar order Valtrex 500 mg without prescription Cytotec non prescription for next day delivery buy Cytotec Online office software cheap buy Lasix cash on delivery Nolvadex cheap no rx required canada order overnight Lasix buy Orlistat money buy buy Lasix without rx Lasix no doctors prescription where to buy generic finpecia online without a prescription purchase Orlistat cod overnight delivery Orlistat online order Valtrex buy fedex buy generic Maxalt buy Finpecia online with a debit card buy finpecia where can i purchase finpecia online buy finpecia on line maxalt overnight online Crestor suppliers Buspar 10 mg where to buy Buspar cheap prednisone no rx prednisone without prescription medications discount valtrex order Crestor overnight Valtrex for cheap overnight delivery of Valtrex Zithromax no doctors prescription no prescriptions needed for Zithromax where can i buy herbal Buspar medikament Arimidex how to order Arimidex online without prescription Cytotec doctor purchase Cytotec online canadian no script review office 2007 adobe pictures where can i purchase Crestor online adobe lightroom trial download Discount Microsoft WindowsLightroom 2 Windows 7Ms Office StandardPhotoshop Cs5 UpgradeComputer Monitors For SaleWindows Xp InstallSuite Microsoft OfficeAutocad Version 2007Adobe Acrobat 9.0 Standard DownloadIe8 Download For Windows 7Adobe Paint ShopMicrosoft Service Pack 2Free Download Adobe AcrobatStudent And Teacher EditionManage ImageAdobe Acrobat 7 Pro DownloadVista Home Premium To Windows 7 UltimateWindows 7 Home Premium Upgrade OemAdobe Creative Suite 5 Master Collection Student And Teacher EditionBuy Adobe Photoshop Lightroom 3Ms Office 2010 Home And StudentCompare Photo SoftwareMicrosoft Office Word Viewer 2010Windows 7 Upgrade Student Discount ProfessionalWindows 7 Updates DownloadCreative Suite WebAdobe Reader VistaMicrosoft Windows 7 Home Premium Upgrade 64 BitPhotoshop 2Ie8 Download For Windows 7Photoshop 2009Suite Microsoft OfficeMicrosoft Office 2007 VersionUpgrade Windows Vista To 7Autocad Lt 2010Autocad 2010 Best PriceDownload Acrobat Reader 8 windows update en windows server 2008 r2 de 180 dias adobe program buy Crestor amex cheap autocad software for sale buy cheapest Tamsulosinbuy no prior prescription Tamsulosin Microsoft Office Word 2010 Tutorials Find Microsoft Office office 2003 oem buy valtrex no prescription low cost adobe photo starter edition corel designer technical suite x5 sp1 Crestor best buy authorization code for adobe acrobat professional purchase Crestor free consultation Crestor cheap adobe gamma lcd Buy Fincar online consultation lowest price micro adobe pdf editor adobe photoshop cs4 student version Flomax drug Indesign Tutorial descargar autocad 9 Adobe Acrobat Xp how to buy Flomax online without rx Microsoft Office 2007 Pro Download pictures of cs5.5 software master suite 5 collection seial Adobe 7.0 purchase Crestor visa without prescription generic Zithromax usa where can i buy herbal Flomax best Buspar online pill Valtrex without rx medications Prednisone without rx windows font microsoft office 2003 addins uk buy Valtrex Proscar purchase prescription Buspar want to buy Flomax in malaysia belvedere ice room whistler turbocad best price pro 12plus20vector20logo buy cheap windows 7 x64 adobe photoshop cs4 software for sale order Flomax online tomtom one download 2 serial number premiere pro cs5 buy Valtrex in india acid versus pinnacle discount adobe dreamweaver cs5.5 microsoft picture it foto 10 download embarcadero rad studio 2010 serial crack purchase Buspar online online Valtrex order Zithromax cash on delivery microsoft visual studio 2005 serial no rx accutane 40 mg Flomax overdose buy generic Maxalt pills microsoftoffice2007 cdkey uk Tamsulosin cheap where can i buy flight simulator x buy discount Buspar line adobe photoshop elements 7 premiere elements 7 medikament valtrex purchase Crestor over the counter cod overnight buy Valtrex diet pills purchase Valacyclovir without prescription needed ordering Valtrex without a script order generic Bupropion online Amitriptyline by mail where to buy Zithromax discount Zithromax buy line Buspar purchase prednisone usa cod How to buy prednisone on line cheap proffes Lightroom 2 Windows 7 purchase Orlistat Adobe Creative Suite 2.3 Adobe Cs4 Design Premium Student buy Orlistat uk el Valtrex generico Microsoft Windows Xp Purchase buy cheap Valtrex on line buy Proscar canada buy valtrex cash on delivery Spanish Words List Buspar online prescription Prednisone effects order accutane 40 mg cash on delivery adobe acrobat reader vista download anti virus software avg promo code purchase Orlistat free consultation aktivierungscode power dvd 7 Valtrex canadian pharmacy motion builder midi device prednisone online buy saturday delivery Buspar wholesale buy Proscar without a rx order Valtrex uk Strattera citrate buy Buspar amex online without prescription buy Valtrex c o d buy discount Valtrex buy cheap Proscar online order Proscar free next day airProscar on line canada Cytotec Cytotec without rx medications buy cod Prednisone Prednisone no prescription overnight Proscar with repronex buy Valtrex without prescription buy valtrex no prescription buy Valtrex without a prescription cheap prednisone without a prescription purchase Prednisone money purchase purchase Cytotec over the counter fedex can i buy Cytotec in canada finpecia wholesale buy online finpecia without rx best buy finpecia finpecia buy cod Buy Finpecia mastercard briefcase windows windows movie maker to dvd marvin doors and windows microsoft discount for government employees microsoft keyboard 4000 best price window cleaning services windows xp professional upgrade window defender electric window regulator achat finpecia oem cheap microsoft office collage discount software product key for windows vista buy Orlistat fed ex buy Rosuvastatin online now buy buspar amex online without prescription uk Flomax cheap discount microsoft software symantec best price on adobe indesign cs3 for mac full screen window repair adobe dreamweaver cs3 serial code