Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit A1105
Level 11

Prime 2 Bed Residences

Terra Residences — Unit A1105 | 2B/2B/1C

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

61ASPIRE
$995,000
3.4% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
96
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$995,000
NSW Stamp Duty
$39,305
Est. Weekly Rent
$650/wk
Gross Yield
3.40%
Year 1 After-Tax Cashflow
$-4,830
Est. Mortgage (80% LVR)
$1124/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

This $995,000 2 bedroom apartment Melrose Park investment presents a strategic entry point priced just above the $750,000 suburb median, offering access to the area's strong 28.5% five-year unit growth. The 11th-floor position in Building A provides a light-filled, north-facing aspect and 96m² of space ideal for professionals or small families. With an ASPIRE Score™ of 61/100, the estimated $650/week rent translates to a 3.4% yield, and first-year investors can anticipate an after-tax cashflow position of -$4,830.

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%)$199,000
Loan Amount$796,000

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