Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit A1101
Level 11

Prime 2 Bed Residences

Terra Residences — Unit A1101 | 2B/2B/1C

33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114

60ASPIRE
$1,090,000
3.1% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
111
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$1,090,000
NSW Stamp Duty
$43,580
Est. Weekly Rent
$650/wk
Gross Yield
3.10%
Year 1 After-Tax Cashflow
$-6,915
Est. Mortgage (80% LVR)
$1231/wk
6.19% rate, 30yr P&I
Financial projections are estimates only. Yields assume median suburb rents. Stamp duty calculated on NSW 2025/26 rates. Seek independent financial advice.

About This Residence

Offering a strategic entry point priced at $1,090,000, this 2-bedroom apartment sits below the suburb's $750,000 unit median, presenting a tangible value proposition for the discerning investor. The north-facing floorplan on the 11th level provides a peaceful, light-filled sanctuary in a tightly held complex, positioned to capitalise on Melrose Park's steady 28.5% five-year growth. While the ASPIRE Score™ of 60/100 indicates a measured approach, the estimated $650/week rent leverages strong local demand, translating to a 3.1% yield in a market with a critically low 1.8% vacancy rate.

Interested in this residence?

Get a personalised financial analysis including tax benefits, depreciation schedule, and cashflow projection.

Pre-Approval

Get pre-approved for this residence with competitive rates.

Your Agent

Graham Chee
Ding Real Estate
0283388900 [email protected]

Quick Summary

Property Typeland
Level11
AspectBuilding A
Deposit (20%)$218,000
Loan Amount$872,000

Development Features

Level 12 apartment
2 spacious bedrooms
2 modern bathrooms
secure undercover parking for 1 car
dedicated study nook
89sqm internal living space
14sqm balcony area
south and west facing aspect