OFF_MARKETRisky Deal7 days on market

203 E Walnut Ave

203 E Walnut Ave, Lompoc, CA 93436, Lompoc, CA 93436
$599,000
Zestimate®:$591,600

Listing Price

Property image 1
203 E Walnut Ave, Lompoc, CA 93436
Loc: Lompoc, CA
Days Listed
7
Tax Assessed
$355k
Zestimate®
$592k
Market Rate
Lot Size
6,970 sqft
Rent Estimate
$3,696/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

3

Arthur Hapgood Elementary School

K-6
0.6 mi away
2

Lompoc Valley Middle School

7-8
0.6 mi away
3

Lompoc High School

9-12
0.7 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.22%
Total ROI
10.8%
Cash Flow
$-920/mo
DSCR
0.70
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-07-01Sold$586,609$402
2026-05-18Contingent$599,000$411
2026-05-04Listed for sale$599,000$411
2016-08-02Listing removed$310,000$213
2016-07-19Sold$300,000$206
2010-01-05Sold$170,000$117
2009-08-14Listing removed$224,900$154
2009-07-18Price change$224,900$154
2009-06-06Price change$219,500$151
2009-02-20Price change$239,500$164
2008-12-14Price change$249,900$171
2008-09-03Listed for sale$275,000$189

Tax History

YearProperty TaxTax Assessment
2026$0$355,133
2025$4,021.1$348,170
2024$3,804.16$341,344
2023$3,787.04$334,651
2022$3,738.58$328,090
2021$3,780.1$321,658
2020$3,739.94$318,361
2019$3,678.52$312,120
2018$3,621.92$306,000
2017$3,556.16$300,000
2016$2,133.94$185,364
2015$2,085.76$182,581
2014$2,085.76$179,006
2012$0$174,705
2011$0$171,280
2010$0$43,343
2009$0$43,447
2008$0$42,596
2007$0$41,762
2006$0$40,944
2005$0$40,142
2003$0$38,635
2002$0$37,879
2001$0$37,138
2000$0$36,411
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,458
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $599,000Rent Basis: Observed Comp Model ($3,696/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $300/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.66%

NOI: $27,888/yr

Cash-on-Cash Yield
-6.8%

On $137,770 invested

DSCR Ratio
0.75x

Negative debt coverage

5-Yr Leveraged ROI
+60.0%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$222/mo
Homeowner / Hazard Insurance-$300/mo
Vacancy Reserve (5% of rent)-$185/mo
Repairs & Maintenance (10% of rent)-$370/mo
Property Management (8% of rent)-$296/mo
Total Pure Operating Expenses-$1,372/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,696/mo
Less: Operating Expenses-$1,372/mo
Net Operating Income (NOI)+$2,324/mo
Less: Debt Service (30yr @ 6.75%)-$3,108/mo
Net Cash Flow
$-784/mo
$-9,409/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Lompoc.