Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A1405
Level 14
Prime 2 Bed Residences
Terra Residences — Unit A1405 | 2B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
61ASPIRE
$1,025,000
3.3% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
96m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$1,025,000
NSW Stamp Duty
$40,655
Est. Weekly Rent
$650/wk
Gross Yield
3.30%
Year 1 After-Tax Cashflow
$-5,489
Est. Mortgage (80% LVR)
$1158/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 $1,025,000, this investment enters the market at a strategic premium, targeting discerning buyers in a suburb where unit prices have risen 28.5% over five years. This north-facing residence on the 14th floor offers a spacious 96m² layout perfect for professionals, placing you within a vibrant, family-centric community. While the initial cashflow requires a strategic approach, the estimated $650 weekly rent taps directly into Melrose Park's tight 1.8% vacancy rate, ensuring strong tenant demand for this 2 bedroom apartment Melrose Park investment, as reflected in its 61/100 ASPIRE Score™.
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