Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A1102
Level 11
Prime 2 Bed Residences
Terra Residences — Unit A1102 | 2B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
61ASPIRE
$965,000
3.5% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
87m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$965,000
NSW Stamp Duty
$37,955
Est. Weekly Rent
$650/wk
Gross Yield
3.50%
Year 1 After-Tax Cashflow
$-4,172
Est. Mortgage (80% LVR)
$1090/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 $965,000, this 2 bedroom apartment investment offers a strategic entry point in Melrose Park, sitting 29% above the suburb's $750,000 unit median, reflecting its premium project positioning. The functional two-bedroom, two-bathroom layout on the 11th floor provides a low-maintenance lifestyle in a suburb renowned for its 4.5% rental yields and strong 28.5% five-year growth. While the ASPIRE Score™ is 61/100, the estimated $650 weekly rent capitalises on a tight 1.8% vacancy rate, promising solid tenant demand for your 2 bedroom apartment Melrose Park investment.
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