Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit C212
Level 2
Prime 2 Bed Residences
Mason Residences — Unit C212 | 1B/1B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
66ASPIRE
$815,000
4.2% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
1
Car Space
84m²
Total Area
Aspect: Building C
Financial Analysis
Purchase Price
$815,000
NSW Stamp Duty
$31,205
Est. Weekly Rent
$650/wk
Gross Yield
4.15%
Year 1 After-Tax Cashflow
$-880
Est. Mortgage (80% LVR)
$921/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
This 1 bedroom apartment in Melrose Park presents a strategic entry into a market with units achieving 28.5% growth over five years. The north-facing aspect in Building C offers a bright, low-maintenance lifestyle close to parks and transport, ideal for investors targeting the under-supplied $650/week rental bracket. With an attractive ASPIRE Score of 66/100 and an estimated annual cashflow position of -$880, this $815,000 asset leverages strong historical growth to offset initial outlays.
Explore Other Residences
Related Insights
Melrose Park Suburb Profile
2114 · Median $750K
Property Insights
Zetland 123-Residence: A Smart Investment Guide
Explore the investment potential of Zetland's 123-Residence Executive Sanctuary, featuring a 5.1% rental yield in Sydney
Negative Gearing in Zetland: What to Expect Post-2027
Explore the impact of 2027’s negative gearing reforms on Zetland's off-the-plan apartments. Understand grandfathered rig
Explore Parramatta's $620k Light Rail Apartments
Explore Parramatta's thriving real estate scene with our comprehensive guide on the $620,000 two-bedroom apartments offe