Browse

1217 82Nd Ave

Oakland · Oakland

1217 82Nd Ave

Style

Single Family Residence

Zoning

RM-3

Year built

1910

Existing

3 bd · 1 ba

Interior

868 sf

Lot size

2,760 sf

$385,000

For Sale

Development Scenarios

Here's how you can use existing housing laws to add more housing units to this property. For illustrative purposes only, as actual site conditions should be verified in person.

ADU

Add 1 potential unit to the backyard
$246K-$342K estimated cost
$160K-$321K future value add

Single-Family or Multi-Family Homes on Separate Lots

Add 1 potential unit
$321K-$467K estimated cost
$262K-$481K future value add
Loading infill model...

Density level

Density controls will appear after the model finishes loading.

Generating the lot configuration for this scenario and density...

Financials

These estimates model the potential development economics for this scenario using local construction costs and comparable sale prices. They're provided for illustrative purposes only and aren't financial advice.

Selected ScenarioADU
Estimated Project Cost
$642,601
ADU scenario · 1 new unit · 333 new sf
Build Cost / SF
$
ADU build cost$246,051
38% of project cost
Property acquisition$396,550
62% of project cost
Estimated Project Value (2 Year)
$545,045
$557,294 1-year project value ·
-15.2% total ROI
-$97,557 potential ROI
Added scenario value$160,045
29% of completed value
Current property value$385,000
71% of completed value
Acquisition62%
Soft Costs9%
Hard Costs29%
Value Projections
Today list price$385,000
24-month added value$160,045
24-month project value$545,045
Potential ROI-$97,557
Assumptions
Current sale / sf$444
Average sale / sf$557
Annual growth-7.1%
Comp bedrooms3
Comp radius5 miles
Price / sf sourceAverage sold comps
Added sqft333 sf
Cost Breakdown

Unit Economics
Original Property
Acquisition only
Build New Homes
Soft + hard costs
All-In
Total project
# of original homes
N/A
# of new homes
1
Total homes
1
Per Home
N/A
Per Home
$246K
Per Home
$643K
# of original sq ft
868
# of new sq ft
333
Total sq ft
1,201
Per Sq Ft
N/A
Per Sq Ft
$739
Per Sq Ft
$535
Total
$397K
Total
$246K
Total
$643K
Financing Estimate
Construction Loan

Estimate construction proceeds, cash required, and interest-only payments.

Construction Estimate
Loan Proceeds
Construction basis
Soft + hard costs
$246K
Loan proceeds
65% loan-to-cost
$160K
Cash required
Unfinanced development cost
$86K
Monthly payment
Interest-only estimate
$1K

Timeline

Typical project phasing based on the selected scenario, density, and generated development scope.

Estimated Total Duration

11 months

ADU

Design

Concept design, site planning, and early coordination.

1 month

Month 1

Permitting

Planning review, entitlement approvals, and building permits.

3 months

Month 2 - Month 4

Site Work

Utility coordination, grading, and site preparation.

2 months

Month 5 - Month 6

Construction

Vertical construction through final inspection.

5 months

Month 7 - Month 11

Property Overview

MLS: bridgeMLS

Property information from bridgeMLS

Listed by James Earl Garrett · BETTER HOMES REALTY/MCARTHR

bridgeMLS © 2026. Information Deemed Reliable but not Guaranteed. This information is being provided by bridgeMLS. The listings presented here may or may not be listed by the Broker/Agent operating this website. This information is intended for the personal use of consumers and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data last updated at June 16, 2026 at 1:28 AM PDT.

Location

Data from Type Five
Jurisdiction
Oakland
Zoning
RM-3
Overlay Districts
None
Climate Zone
Zone 3
Transit Access (1/2 mi)
Yes (81st Av & B St)

Natural Hazards

Data from Type Five
Flood Zone
X
Liquefaction Risk
Yes
Landslide Risk
No
Fault Zone
No

Fire Risk

Data from Type Five
Fire Hazard Zone
NOT IN VHFHZ
Fire Responsibility
LRA
Wildfire Protection Req.
No