Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A1201
Level 12
Prime 2 Bed Residences
Terra Residences — Unit A1201 | 2B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
60ASPIRE
$1,100,000
3.1% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
112m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$1,100,000
NSW Stamp Duty
$44,030
Est. Weekly Rent
$650/wk
Gross Yield
3.07%
Year 1 After-Tax Cashflow
$-7,135
Est. Mortgage (80% LVR)
$1242/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
Positioned below Melrose Park's $750,000 median unit price, this $1.1 million 2-bedroom apartment offers significant entry-point leverage into a market with 28.5% five-year growth. Unit A1201 on level 12 provides a north-facing, light-filled 112sqm layout ideal for professionals seeking space and connectivity near West Ryde station. With an ASPIRE Score™ of 60/100 and a forecast weekly rent of $650, investors can capitalise on the suburb's tight 1.8% vacancy rate for steady demand amidst moderate initial cashflow.
Explore Other Residences
Related Insights
Melrose Park Suburb Profile
2114 · Median $750K
Property Insights
Kensington Investment Blueprint: Grow with $1.15M Apartments
Unlock financial growth with the Kensington Investment Blueprint, your guide to maximizing yields and engineering succes
Kensington Property Buying Blueprint for Smart Investors
Unlock the secrets to smarter property investment in Kensington, NSW. Learn how to minimize stamp duty and optimize lend
Luxury Awaits: Kensington NSW 2033 Apartments
Discover why The Kensington, just 6km from Sydney CBD, offers unparalleled luxury and high rental yields, making it a pr