Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A1608
Level 16
Prime 2 Bed Residences
Terra Residences — Unit A1608 | 3B/2B/2C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
55ASPIRE
$1,590,000
2.1% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
114m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$1,590,000
NSW Stamp Duty
$69,860
Est. Weekly Rent
$650/wk
Gross Yield
2.13%
Year 1 After-Tax Cashflow
$-17,889
Est. Mortgage (80% LVR)
$1796/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
While its 2.13% yield sits below the suburb's 4.5% median, this 3-bedroom apartment on the 16th floor presents a spacious 114m² layout ideal for a family seeking space. The unit's ASPIRE Score of 55/100 reflects a solid long-term play, supported by Melrose Park's strong 28.5% five-year growth. Investors should note the $17,889 first-year cashflow shortfall, positioning this as a strategic capital growth acquisition in a suburb with a tight 1.8% vacancy rate.
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