Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A1005
Level 10
Prime 2 Bed Residences
Terra Residences — Unit A1005 | 2B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
61ASPIRE
$985,000
3.4% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
96m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$985,000
NSW Stamp Duty
$38,855
Est. Weekly Rent
$650/wk
Gross Yield
3.43%
Year 1 After-Tax Cashflow
$-4,611
Est. Mortgage (80% LVR)
$1113/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 compelling $985,000 entry point below the suburb's $750,000 unit median, this investment positions you ahead of the curve. This 10th-floor, 96m² 2 bedroom apartment in the Prime Project delivers modern dual-living spaces designed for professional tenants seeking convenience. The calculated $650/week rent taps directly into Melrose Park's tight 1.8% vacancy rate, offering a strategic entry with an ASPIRE Score™ of 61/100 for investors targeting 2 bedroom apartment Melrose Park investment opportunities.
Explore Other Residences
Related Insights
Melrose Park Suburb Profile
2114 · Median $750K
Property Insights
Melrose Park's $750k Blueprint: 4.5% Yield & 4.8% Growth
Unlock the potential of Melrose Park with our comprehensive guide to its $750k blueprint, revealing a 4.5% rental yield
Melrose Park: The Inner West Gem for Lifestyle & Value
Discover Melrose Park, the inner west gem where vibrant community life, cozy cafes, and excellent transport options blen
Mastering Macquarie Parks Investment Strategy
Unlock your investment potential in Macquarie Park with our expert blueprint, guiding you through optimal stamp duty str