Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A1908
Level 19
Prime 2 Bed Residences
Terra Residences — Unit A1908 | 3B/2B/2C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
54ASPIRE
$1,620,000
2.1% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
115m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$1,620,000
NSW Stamp Duty
$71,510
Est. Weekly Rent
$650/wk
Gross Yield
2.09%
Year 1 After-Tax Cashflow
$-18,548
Est. Mortgage (80% LVR)
$1830/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 a projected first-year cashflow of -$18,548, this 3 bedroom apartment in Melrose Park presents a strategic entry into a high-growth market where unit prices have risen 28.5% over five years. The spacious 115m² floorplan in Building A offers a premium family configuration, capitalising on the suburb's strong community appeal and excellent local schools. Its ASPIRE Score of 54/100 highlights a value-play, where the $1.62 million price point is positioned against a $750,000 suburb median, targeting long-term capital growth in a tightly held location.
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