OFF_MARKETRisky Deal6 days on market

1230 Linda Vista Dr

1230 Linda Vista Dr, Lompoc, CA 93436, Lompoc, CA 93436
$410,000
Zestimate®:$414,900$4,900 Under Market

Listing Price

Property image 1
1230 Linda Vista Dr, Lompoc, CA 93436
Loc: Lompoc, CA
Days Listed
6
Tax Assessed
$254k
Zestimate®
$415k
1% Under Valued
Lot Size
1,742 sqft
Rent Estimate
$2,937/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

La Honda STEAM Academy

K-6
0.3 mi away
3

Vandenberg Middle School

7-8
7.6 mi away
7

Cabrillo High School

9-12
4 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
5.56%
Total ROI
79.6%
Cash Flow
$-229/mo
DSCR
0.89
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
2026-08-31Sold$405,000$257
2026-08-04Pending sale$410,000$260
2026-06-16Listed for sale$410,000$260
2026-05-13Pending sale$410,000$260
2026-05-04Listed for sale$410,000$260
2016-03-11Sold$210,000$133
2016-03-05Pending sale$205,000$130
2016-03-05Listed for sale$205,000$130
2015-12-31Listing removed$205,000$130
2015-10-29Pending sale$205,000$130
2015-09-23Price change$205,000$130
2015-09-11Price change$200,000$127
2015-06-16Pending sale$210,000$133
2015-06-09Listed for sale$210,000$133

Tax History

YearProperty TaxTax Assessment
2026$0$253,563
2025$2,867.98$248,592
2024$2,713.18$243,719
2023$2,701.02$238,941
2022$2,666.48$234,257
2021$2,695.96$229,664
2020$2,667.62$227,310
2019$2,623.62$222,853
2018$2,583.3$218,484
2017$2,536.4$214,200
2016$1,868.54$156,974
2015$1,772.06$154,617
2014$1,745.68$151,589
2012$0$147,947
2011$0$145,047
2010$0$143,964
2009$0$144,307
2008$0$141,478
2007$0$138,705
2006$0$135,986
2005$0$133,320
2003$0$128,313
2002$0$125,798
2001$0$123,333
2000$0$120,916
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,577
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: $410,000Rent Basis: Observed Comp Model ($2,937/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $205/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.56%

NOI: $22,776/yr

Cash-on-Cash Yield
-2.9%

On $94,300 invested

DSCR Ratio
0.89x

Negative debt coverage

5-Yr Leveraged ROI
+79.6%

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)-$158/mo
Homeowner / Hazard Insurance-$205/mo
Vacancy Reserve (5% of rent)-$147/mo
Repairs & Maintenance (10% of rent)-$294/mo
Property Management (8% of rent)-$235/mo
Total Pure Operating Expenses-$1,039/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,937/mo
Less: Operating Expenses-$1,039/mo
Net Operating Income (NOI)+$1,898/mo
Less: Debt Service (30yr @ 6.75%)-$2,127/mo
Net Cash Flow
$-229/mo
$-2,753/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Lompoc.