OFF_MARKETNeutral Deal98 days on market

1011 W Walnut Ave

1011 W Walnut Ave, Lompoc, CA 93436, Lompoc, CA 93436
$370,000
Zestimate®:$370,300$300 Under Market

Listing Price

Property image 1
1011 W Walnut Ave, Lompoc, CA 93436
Loc: Lompoc, CA
Days Listed
98
Tax Assessed
$255k
Zestimate®
$370k
0% Under Valued
Lot Size
1,307 sqft
Rent Estimate
$2,187/mo
Est. Cash Flow base
Type
condo

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
0.6 mi away
2

Lompoc Valley Middle School

7-8
0.4 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
5.23%
Total ROI
15.8%
Cash Flow
$-257/mo
DSCR
0.86
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
2026-05-04Price change$370,000$369
2026-05-02Listed for sale$380,000$379
2026-04-19Contingent$380,000$379
2026-03-31Listed for sale$380,000$379
2026-03-23Contingent$380,000$379
2026-02-01Listed for sale$380,000$379
2022-04-06Sold$240,000$240

Tax History

YearProperty TaxTax Assessment
2025$2,857.68$254,689
2024$2,701.94$249,696
2023$2,634.7$240,000
2022$1,325.14$121,981
2021$1,337.12$119,590
2020$1,322.64$118,365
2019$1,298.62$116,045
2018$1,276.9$113,770
2017$1,251.92$111,540
2016$1,227.7$109,354
2015$1,198.78$107,712
2014$1,198.78$105,603
2012$0$103,067
2011$0$101,047
2010$0$100,293
2009$0$100,532
2008$0$98,562
2007$0$96,630
2006$0$94,737
2005$0$92,881
2003$0$89,392
2002$0$87,640
2001$0$85,922
2000$0$84,238
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,002
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: $370,000Rent Basis: Observed Comp Model ($2,187/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $185/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.35%

NOI: $16,078/yr

Cash-on-Cash Yield
-8.2%

On $85,100 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+53.3%

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)-$159/mo
Homeowner / Hazard Insurance-$185/mo
Vacancy Reserve (5% of rent)-$109/mo
Repairs & Maintenance (10% of rent)-$219/mo
Property Management (8% of rent)-$175/mo
Total Pure Operating Expenses-$847/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,187/mo
Less: Operating Expenses-$847/mo
Net Operating Income (NOI)+$1,340/mo
Less: Debt Service (30yr @ 6.75%)-$1,920/mo
Net Cash Flow
$-580/mo
$-6,960/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Lompoc.