OFF_MARKETRisky Deal2 days on market

218 N R St

218 N R St, Lompoc, CA 93436, Lompoc, CA 93436
$399,000
Zestimate®:$385,100

Listing Price

Property image 1
218 N R St, Lompoc, CA 93436
Loc: Lompoc, CA
Days Listed
2
Tax Assessed
$250k
Zestimate®
$385k
Market Rate
Lot Size
1,742 sqft
Rent Estimate
$2,584/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.

5

Miguelito Elementary School

K-6
0.7 mi away
2

Lompoc Valley Middle School

7-8
0.6 mi away
3

Lompoc High School

9-12
0.6 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
4.91%
Total ROI
65.7%
Cash Flow
$-437/mo
DSCR
0.79
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
2026-08-13Sold$385,000$355
2026-08-13Pending sale$395,000$364
2026-07-17Contingent$395,000$364
2026-05-29Price change$395,000$364
2026-05-08Listed for sale$399,000$368
2018-06-22Sold$215,000$198
2018-05-15Pending sale$215,000$198
2018-04-21Listed for sale$215,000$198
2017-05-04Sold$180,000$166
2008-05-09Listing removed$215,000$198
2008-03-05Listed for sale$215,000$198
2002-08-30Sold$150,000$138
1998-10-16Sold$78,000$72

Tax History

YearProperty TaxTax Assessment
2026$0$249,520
2025$2,822.82$244,628
2024$2,670.46$239,832
2023$2,658.46$235,130
2022$2,624.48$230,521
2021$2,653.46$226,002
2020$2,625.58$223,686
2019$2,582.24$219,300
2018$2,093.5$183,600
2017$2,135.8$180,000
2016$1,552.06$137,000
2015$1,132.16$110,000
2014$1,132.16$100,000
2012$0$100,000
2011$0$100,000
2010$0$105,300
2009$0$117,000
2008$0$165,390
2007$0$162,148
2006$0$158,970
2005$0$155,854
2003$0$150,000
2002$0$82,773
2001$0$81,151
2000$0$79,560
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,085
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: $399,000Rent Basis: Observed Comp Model ($2,584/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $200/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.91%

NOI: $19,605/yr

Cash-on-Cash Yield
-5.7%

On $91,770 invested

DSCR Ratio
0.79x

Negative debt coverage

5-Yr Leveraged ROI
+65.7%

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)-$156/mo
Homeowner / Hazard Insurance-$200/mo
Vacancy Reserve (5% of rent)-$129/mo
Repairs & Maintenance (10% of rent)-$258/mo
Property Management (8% of rent)-$207/mo
Total Pure Operating Expenses-$950/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,584/mo
Less: Operating Expenses-$950/mo
Net Operating Income (NOI)+$1,634/mo
Less: Debt Service (30yr @ 6.75%)-$2,070/mo
Net Cash Flow
$-437/mo
$-5,239/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Lompoc.