Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit A1205
Level 12

Prime 2 Bed Residences

Terra Residences — Unit A1205 | 2B/2B/1C

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

61ASPIRE
$1,005,000
3.4% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,005,000
NSW Stamp Duty
$39,755
Est. Weekly Rent
$650/wk
Gross Yield
3.36%
Year 1 After-Tax Cashflow
$-5,050
Est. Mortgage (80% LVR)
$1135/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

Priced at $1,005,000, this 2-bedroom apartment presents a compelling entry point $255,000 below the suburb's median unit price, offering significant equity upside in a market with 28.5% five-year growth. The north-facing aspect on the 12th floor captures abundant light, providing a spacious 96m² layout ideal for professionals or small families within Melrose Park's tight-knit community. With a low 1.8% vacancy rate ensuring strong tenant demand for its estimated $650/week rent, the property's ASPIRE Score of 61/100 indicates a solid foundation for long-term capital growth.

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
Level12
AspectBuilding A
Deposit (20%)$201,000
Loan Amount$804,000

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