$375,000
3643 Amelia
White City, OR 97503 · Antelope Cove
Active0 days on market$267/sqft
About this home
Description
Open house this Sunday from 1:00 till 3:00. Welcome to 3643 Amelia Way, a fantastic find for first-time home buyers or savvy investors! Built in 2008, this move-in ready, 1,406 square feet traditional home sits in White city's peaceful Antelope Cove and offers a blend of modern comfort and low maintenance living. Inside, light-filled spaces and vaulted ceilings welcome you. The functional kitchen features granite countertops, stainless steel appliances, home office area too. Hardwood floors flow throughout the living space. Smart Home upgrades include Smart locks and a thermostat. The primary bedroom features a generous walk-in closet and double vanities in the bathroo212m. Outside, the compact yards keep weekend maintenance to a absolute minimum. Complete with a two-car garage, central air, no HOA fees, this is an excellent choice to live in or rent out. Schedule your tour today!
Facts
Property details
Overview
- Bedrooms
- 3
- Bathrooms
- 2.0
- Living area
- 1,406 sq ft
- Property type
- Single Family Residence
- Year built
- 2008
- Property age
- 18 years
- Style
Listing courtesy of John L. Scott Medford, agent Karen Toner
Data last updated June 27, 2026
Based on information from Oregon Data Share. All information provided is deemed reliable but is not guaranteed and should be independently verified. Listing information is for consumers personal, non-commercial use only.
Education
Schools
Elementary
Check with District
Middle
Check with District
High
Check with District
Estimate
Monthly payment
A rough estimate, not a quote. A real number comes from a lender.
Principal + interest$1,996/mo
Property taxes$198/mo
Homeowners insurance$104/mo
Total monthly (PITI)$2,298
Loan amount $300,000 · $75,000 down · 30 year term
For investors
Rental analysis
Monthly cash flow, cap rate, and cash-on-cash return at this price. Every number is an estimate you can adjust to your own financing and rent.
Purchase & financing
$
$
20% · $75,000
%
Income
$
Estimate $1,875 ($1,600–$2,150) · starting estimate. Edit to your own number.
%
Operating expenses
$
$
%
%
%
$
Cash flow
-$867/mo
Cap rate
3.6%
Cash on cash
-13.9%
Cash needed
$75,000
At $375,000 with 20% down, this property runs $867 per month negative. Adjust the price, down payment, or rent to find what works.
Monthly cash flow
Gross rent$1,875
Vacancy (5%)- $94
Operating income$1,781
Operating expenses- $652
Net operating income$1,129
Loan payment- $1,996
Cash flow-$867
Estimates only, not investment advice or a guarantee of rent, value, or return. Figures depend on the numbers you enter and current market conditions. Verify with your lender, tax advisor, and a Ryan Realty broker before you rely on them.
Location
Where this home sits
Climate
Climate risk
We pull climate risk data from FEMA flood maps, the Deschutes County wildland-urban interface map, and NOAA heat trends. Detailed scoring for this property is on request.
Get the climate reportInvestment
Vacation rental
We compute vacation rental projections from comparable short-term rentals in the same community, weighted by bed count, view, and amenities. A custom projection for this property is on request.
Get the rental projection