Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A1006
Level 10
Prime 2 Bed Residences
Terra Residences — Unit A1006 | 2B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
61ASPIRE
$1,010,000
3.4% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
89m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$1,010,000
NSW Stamp Duty
$39,980
Est. Weekly Rent
$650/wk
Gross Yield
3.35%
Year 1 After-Tax Cashflow
$-5,160
Est. Mortgage (80% LVR)
$1141/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
Priced at $1,010,000, this 2 bedroom apartment in Melrose Park presents a strategic entry into a high-demand suburb where units have grown 28.5% over five years, despite its ASPIRE Score™ of 61/100. The well-configured 89sqm layout on the 10th floor offers a functional family footprint or investor-friendly dual-bathroom appeal in this tightly held locale. With an estimated rent of $650 per week and a low 1.8% vacancy rate, strong tenant demand helps offset the initial cashflow position, positioning this for long-term capital growth in a suburb with 78/100 growth potential.
Explore Other Residences
Related Insights
Melrose Park Suburb Profile
2114 · Median $750K
Property Insights
Kensington Market Forecast 2026: High Returns vs. Sydney
Discover why Kensington's property market is set to outperform Sydney averages by 2026, offering investors a remarkable
Melrose Park 2026 Property Market Analysis: Insights & Trends
Discover how Melrose Park's $750,000 median unit market stacks up against Sydney, offering lucrative investment opportun
Financial Blueprint for Melrose Park Property Investment
Unlock the potential of Melrose Park with our comprehensive financial blueprint for investors, covering essential strate