Browse

132 Rishell Dr

Crestmont Height · Oakland

132 Rishell Dr

Style

Single Family Residence

Zoning

RD

Year built

1956

Existing

3 bd · 3 ba

Interior

2,096 sf

Lot size

5,984 sf

$995,000

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
$453K-$593K estimated cost

Applicable but Space Constrained: ADU

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 ScenarioSB9
Estimated Project Cost
$1,477,775
SB9 scenario · 1 new unit · 916 new sf
Build Cost / SF
$
SB9 build cost$452,925
31% of project cost
Property acquisition$1,024,850
69% of project cost
Estimated Project Value (2 Year)
Project value estimate is unavailable for this scenario.
Acquisition69%
Soft Costs6%
Hard Costs24%
Value bridge and return assumptions will appear when a project value estimate is available.
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
$453K
Per Home
$1.48M
# of original sq ft
2,096
# of new sq ft
916
Total sq ft
3,012
Per Sq Ft
N/A
Per Sq Ft
$494
Per Sq Ft
$491
Total
$1.02M
Total
$453K
Total
$1.48M
Financing Estimate
Construction Loan

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

Construction Estimate
Loan Proceeds
Construction basis
Soft + hard costs
$453K
Loan proceeds
65% loan-to-cost
$294K
Cash required
Unfinanced development cost
$159K
Monthly payment
Interest-only estimate
$3K

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 Leah Tounger · KW Advisors East Bay

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 July 8, 2026 at 12:01 PM PDT.

Location

Data from Type Five
Jurisdiction
Oakland
Zoning
RD
Overlay Districts
None
Climate Zone
Zone 3
Transit Access (1/2 mi)
Yes (Skyline Blvd & Kimberlin Heights Dr)

Natural Hazards

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

Fire Risk

Data from Type Five
Fire Hazard Zone
VHFHZ
Fire Responsibility
LRA
Wildfire Protection Req.
Yes
132 Rishell Dr, Oakland Infill Potential — Infillworks