Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit C311
Level 3
Prime 2 Bed Residences
Mason Residences — Unit C311 | 1B/1B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
66ASPIRE
$820,000
4.1% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
1
Car Space
101m²
Total Area
Aspect: Building C
Financial Analysis
Purchase Price
$820,000
NSW Stamp Duty
$31,430
Est. Weekly Rent
$650/wk
Gross Yield
4.12%
Year 1 After-Tax Cashflow
$-990
Est. Mortgage (80% LVR)
$926/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
Positioned below the suburb’s $750,000 median unit price, this $820,000 1-bedroom apartment offers immediate equity entry into Melrose Park’s high-demand market, which has delivered 28.5% growth over five years. The efficient 101m² layout in Building C provides a low-maintenance base with an estimated $650 weekly rent, capitalising on the area’s tight 1.8% vacancy rate. While the year-one after-tax cashflow is modestly negative at -$990, the asset's strong 66/100 ASPIRE Score™ reflects its compelling fundamentals for long-term capital appreciation.
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