Browse

1271 Holman Rd

Crocker Hghlands · Oakland

1271 Holman Rd

Style

Single Family Residence

Zoning

RD

Year built

1923

Existing

3 bd · 2 ba

Interior

2,314 sf

Lot size

3,529 sf

$998,000

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.

Single-Family Homes and ADUs on Separate Lots

Add 1 potential unit
$391K estimated cost
$873K future value add

Applicable but Space Constrained: ADU

Demolishing the existing structure may create a viable configuration

Density level

You can demo a structure as long as its vacant / condemned / owner-occupied, has been off the rental market for 5 years, and has no Ellis act evictions in the past 15 years.

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 ScenarioSB9
Estimated Project Cost
$1,419,425
SB9 scenario · 1 new unit · 780 new sf
Build Cost / SF
$
SB9 build cost$391,485
28% of project cost
Property acquisition$1,027,940
72% of project cost
Estimated Project Value (2 Year)
$1,870,667
$1,701,459 1-year project value ·
31.8% total ROI
$451,242 potential ROI
Added scenario value$872,667
47% of completed value
Current property value$998,000
53% of completed value
Acquisition72%
Soft Costs6%
Hard Costs21%
Value Projections
Today list price$998,000
24-month added value$872,667
24-month project value$1,870,667
Potential ROI$451,242
Assumptions
Current sale / sf$760
Average sale / sf$727
Annual growth24.1%
Comp bedrooms3
Comp radius5 miles
Price / sf sourceAverage sold comps
Added sqft780 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
$391K
Per Home
$1.42M
# of original sq ft
1,314
# of new sq ft
780
Total sq ft
2,094
Per Sq Ft
N/A
Per Sq Ft
$502
Per Sq Ft
$678
Total
$1.03M
Total
$391K
Total
$1.42M
Financing Estimate
Construction Loan

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

Construction Estimate
Loan Proceeds
Construction basis
Soft + hard costs
$391K
Loan proceeds
65% loan-to-cost
$254K
Cash required
Unfinanced development cost
$137K
Monthly payment
Interest-only estimate
$2K

Timeline

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

Estimated Total Duration

15 months

SB9

Design

Concept design, site planning, and early coordination.

2 months

Month 1 - Month 2

Permitting

Planning review, entitlement approvals, and building permits.

4 months

Month 3 - Month 6

Site Work

Utility coordination, grading, and site preparation.

2 months

Month 7 - Month 8

Construction

Vertical construction through final inspection.

7 months

Month 9 - Month 15

Property Overview

MLS: bridgeMLS

Property information from bridgeMLS

Listed by Reva Tolbert · Coldwell Banker Realty

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 November 1, 2026 at 7:01 PM PST.

Location

Data from Type Five
Jurisdiction
Oakland
Zoning
RD
Overlay Districts
-
Climate Zone
Zone 3
Transit Access (1/2 mi)
Yes (Park Blvd & Emerson Way · 0.35 mi)

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
1271 Holman Rd, Oakland Infill Potential — Infillworks