Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit A1606
Level 16

Prime 2 Bed Residences

Terra Residences — Unit A1606 | 2B/2B/1C

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

60ASPIRE
$1,070,000
3.2% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
90
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$1,070,000
NSW Stamp Duty
$42,680
Est. Weekly Rent
$650/wk
Gross Yield
3.16%
Year 1 After-Tax Cashflow
$-6,477
Est. Mortgage (80% LVR)
$1209/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

Offering a purchase price of $1,070,000, this 2 bedroom apartment presents a strategic entry into Melrose Park, a suburb where unit values have risen 28.5% over five years. The functional two-bedroom, two-bathroom layout is ideal for professionals or small families seeking a low-maintenance lifestyle in a well-connected, family-oriented community. With an estimated rental return of $650 per week, investors can leverage the suburb's tight 1.8% vacancy rate, while the property's ASPIRE Score of 60/100 provides a data-backed assessment of its potential.

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
Level16
AspectBuilding A
Deposit (20%)$214,000
Loan Amount$856,000

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