Browse

6773 Wilton Dr

Piedmont Pines · Oakland

6773 Wilton Dr

Style

Single Family Residence

Zoning

RH-4

Year built

1946

Existing

3 bd · 2 ba

Interior

1,710 sf

Lot size

8,192 sf

$1,099,000

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 2 potential units to the backyard
$492K-$1.1M estimated cost
$906K-$2.9M future value add

Single-Family Homes and ADUs on Separate Lots

Add 1-3 potential units
$636K-$946K estimated cost
$1.6M-$2.1M future value add
Loading infill model...

Density level

Density controls will appear after the model finishes loading.

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 ScenarioADU
Estimated Project Cost
$1,623,984
ADU scenario · 2 new units · 800 new sf
Build Cost / SF
$
ADU build cost$492,014
30% of project cost
Property acquisition$1,131,970
70% of project cost
Estimated Project Value (2 Year)
$2,005,060
$1,833,362 1-year project value ·
23.5% total ROI
$381,076 potential ROI
Added scenario value$906,060
45% of completed value
Current property value$1,099,000
55% of completed value
Acquisition70%
Soft Costs4%
Hard Costs26%
Value Projections
Today list price$1,099,000
24-month added value$906,060
24-month project value$2,005,060
Potential ROI$381,076
Assumptions
Current sale / sf$643
Average sale / sf$744
Annual growth23.4%
Comp bedrooms3
Comp radius5 miles
Price / sf sourceAverage sold comps
Added sqft800 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
2
Total homes
2
Per Home
N/A
Per Home
$246K
Per Home
$812K
# of original sq ft
1,710
# of new sq ft
800
Total sq ft
2,510
Per Sq Ft
N/A
Per Sq Ft
$615
Per Sq Ft
$647
Total
$1.13M
Total
$492K
Total
$1.62M
Financing Estimate
Construction Loan

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

Construction Estimate
Loan Proceeds
Construction basis
Soft + hard costs
$492K
Loan proceeds
65% loan-to-cost
$320K
Cash required
Unfinanced development cost
$172K
Monthly payment
Interest-only estimate
$3K

Timeline

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

Estimated Total Duration

13 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.

3 months

Month 5 - Month 7

Construction

Vertical construction through final inspection.

6 months

Month 8 - Month 13

Property Overview

MLS: bridgeMLS

Property information from bridgeMLS

Listed by Moji Hakimi · Golden Gate Sothebys International 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 October 1, 2026 at 12:38 AM PDT.

Location

Data from Type Five
Jurisdiction
Oakland
Zoning
RH-4
Overlay Districts
S-9 OVERLAY
Climate Zone
Zone 3
Transit Access (1/2 mi)
-

Natural Hazards

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

Fire Risk

Data from Type Five
Fire Hazard Zone
VHFHZ AND S-9 OVERLAY
Fire Responsibility
LRA
Wildfire Protection Req.
Yes