Ding Real EstateIntegrated 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

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