OFF_MARKETRisky Deal2 days on market

904 W College Ave

904 W College Ave, Lompoc, CA 93436, Lompoc, CA 93436
$775,000
Zestimate®:$721,400

Listing Price

Property image 1
904 W College Ave, Lompoc, CA 93436
Loc: Lompoc, CA
Days Listed
2
Tax Assessed
$79k
Zestimate®
$721k
Market Rate
Lot Size
5,663 sqft
Rent Estimate
$3,281/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.

2

Clarence Ruth Elementary School

K-6
0.5 mi away
2

Lompoc Valley Middle School

7-8
0.8 mi away
3

Lompoc High School

9-12
0.3 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
3.23%
Total ROI
29.2%
Cash Flow
$-1,932/mo
DSCR
0.52
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
2026-09-03Listing removed$725,000$436
2026-07-16Price change$725,000$436
2026-05-08Listed for sale$775,000$466

Tax History

YearProperty TaxTax Assessment
2026$0$78,922
2025$935.42$77,376
2024$886.02$75,860
2023$880.9$74,373
2022$868.94$72,916
2021$876.44$71,488
2020$867.66$70,756
2019$852.36$69,370
2018$838.84$68,011
2017$741.18$66,678
2016$726.06$65,371
2015$707.68$64,390
2014$707.68$63,129
2012$0$61,613
2011$0$60,405
2010$0$59,954
2009$0$60,097
2008$0$58,919
2007$0$57,765
2006$0$56,633
2005$0$55,523
2003$0$53,439
2002$0$52,392
2001$0$51,365
2000$0$48,958
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,662
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: $775,000Rent Basis: Observed Comp Model ($3,281/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $388/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.23%

NOI: $25,069/yr

Cash-on-Cash Yield
-13.0%

On $178,250 invested

DSCR Ratio
0.52x

Negative debt coverage

5-Yr Leveraged ROI
+29.2%

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)-$49/mo
Homeowner / Hazard Insurance-$388/mo
Vacancy Reserve (5% of rent)-$164/mo
Repairs & Maintenance (10% of rent)-$328/mo
Property Management (8% of rent)-$262/mo
Total Pure Operating Expenses-$1,192/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,281/mo
Less: Operating Expenses-$1,192/mo
Net Operating Income (NOI)+$2,089/mo
Less: Debt Service (30yr @ 6.75%)-$4,021/mo
Net Cash Flow
$-1,932/mo
$-23,187/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Lompoc.