Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A1403
Level 14
Prime 2 Bed Residences
Terra Residences — Unit A1403 | 2B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
60ASPIRE
$1,045,000
3.2% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
93m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$1,045,000
NSW Stamp Duty
$41,555
Est. Weekly Rent
$650/wk
Gross Yield
3.23%
Year 1 After-Tax Cashflow
$-5,928
Est. Mortgage (80% LVR)
$1180/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 $1,045,000, this 2-bedroom apartment sits above Melrose Park's $750,000 median, signalling its premium positioning within a suburb boasting strong 28.5% 5-year unit growth. The 14th-floor residence offers a spacious 93m² layout, catering to professionals seeking modern convenience near transport and parks. With a $650/week estimated rent against the suburb's tight 1.8% vacancy rate, it presents a high-demand holding, though investors should note the ASPIRE Score™ of 60/100 reflects its initial cashflow position of -$5,928 annually.
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