Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A1801
Level 18
Prime 2 Bed Residences
Terra Residences — Unit A1801 | 2B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
56ASPIRE
$1,170,000
2.9% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
111m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$1,170,000
NSW Stamp Duty
$47,180
Est. Weekly Rent
$650/wk
Gross Yield
2.89%
Year 1 After-Tax Cashflow
$-8,671
Est. Mortgage (80% LVR)
$1322/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
With an ASPIRE Score™ of 56/100, this prime 2-bedroom apartment in Melrose Park presents a strategic entry into a suburb where unit values have grown 28.5% over five years. Occupying level 18 with a generous 111m² floorplan, it delivers space and elevation for modern living within a family-focused community renowned for its excellent transport links. While the estimated annual cashflow requires planning, the $650/week rental demand in a market with a tight 1.8% vacancy rate provides a foundation of stability for your $1,170,000 investment.
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