Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A908
Level 9
Prime 2 Bed Residences
Terra Residences — Unit A908 | 3B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
55ASPIRE
$1,460,000
2.3% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
1
Car Space
115m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$1,460,000
NSW Stamp Duty
$62,710
Est. Weekly Rent
$650/wk
Gross Yield
2.32%
Year 1 After-Tax Cashflow
$-15,036
Est. Mortgage (80% LVR)
$1649/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 generous 115m² total floorplan, this prime 3 bed, 2 bath apartment in Melrose Park's sought-after Project presents a sizable opportunity in a suburb where units have delivered 28.5% growth over five years. While its current $650/wk estimated rent yields 2.32%, the substantial $1,460,000 price point is positioned for capital appreciation, supported by the suburb's low 1.8% vacancy rate and strong rental demand. With a Stamp Duty of $62,710 and a first-year after-tax cashflow of -$15,036, this investment requires a long-term strategy focused on Melrose Park's demonstrated growth trajectory.
Explore Other Residences
Related Insights
Melrose Park Suburb Profile
2114 · Median $750K
Property Insights

Negative Gearing Changes 2027: What Investors Must Know
Navigating the 2027 negative gearing changes? Discover how Crows Nest's grandfathered status impacts investors versus ne

Little Bay's $920K Median: Your Investment Blueprint
Discover how Little Bay's $920K median property price can inform your investment strategies, from optimizing stamp duty

Zetland Apartment Investment Guide: Yield & Growth Insights
Unlock the potential of Zetland apartments with a 5.1% rental yield and a strategic view on growth. Navigate post-2027 t