Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A1106
Level 11

Prime 2 Bed Residences

Terra Residences — Unit A1106 | 2B/2B/1C

33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114

61ASPIRE
$1,020,000
3.3% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
89
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$1,020,000
NSW Stamp Duty
$40,430
Est. Weekly Rent
$650/wk
Gross Yield
3.31%
Year 1 After-Tax Cashflow
$-5,379
Est. Mortgage (80% LVR)
$1152/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 at a sharp $270,000 below the suburb’s $750,000 median unit price, this 2 bedroom apartment in Melrose Park presents a compelling entry point with immediate equity potential. The 11th-floor, two-bathroom layout offers a functional family or investor footprint in a suburb known for its strong 28.5% five-year growth and tight 1.8% vacancy rate. With an ASPIRE Score™ of 61/100 and an estimated weekly rent of $650, this property targets capital growth, offsetting the first-year cashflow position to position you for long-term gains in a high-demand market.

Interested in this residence?

Get a personalised financial analysis including tax benefits, depreciation schedule, and cashflow projection.

Pre-Approval

Get pre-approved for this residence with competitive rates.

Your Agent

Graham Chee
Ding Real Estate
0283388900 [email protected]

Quick Summary

Property Typeland
Level11
AspectBuilding A
Deposit (20%)$204,000
Loan Amount$816,000

Development Features

Level 12 apartment
2 spacious bedrooms
2 modern bathrooms
secure undercover parking for 1 car
dedicated study nook
89sqm internal living space
14sqm balcony area
south and west facing aspect