Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A1208
Level 12
Prime 2 Bed Residences
Terra Residences — Unit A1208 | 3B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
55ASPIRE
$1,490,000
2.3% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
1
Car Space
115m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$1,490,000
NSW Stamp Duty
$64,360
Est. Weekly Rent
$650/wk
Gross Yield
2.27%
Year 1 After-Tax Cashflow
$-15,695
Est. Mortgage (80% LVR)
$1683/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 an ASPIRE Score™ of 55/100, this 3 bedroom apartment in Melrose Park presents a strategic entry point into a market where units have grown 28.5% over five years. The spacious 115m² floorplan offers family-sized living in a suburb renowned for its excellent transport and strong community appeal. While the estimated annual cashflow starts at -$15,695, the $1.49 million price point positions this larger-format unit for significant capital growth, leveraging sustained demand in a low-vacancy (1.8%) rental market.
Related Insights
Melrose Park Suburb Profile
2114 · Median $750K
Property Insights
Kensington Property Playbook: Investor's Strategic Guide
Unlock the secrets to successful Kensington property investment with our strategic guide covering stamp duty, entity str
Borrowing with ATO Debt: Essential Strategies for Buyers
Discover smart strategies for first-home buyers with ATO debt. Learn how to enhance your creditworthiness and explore fi
The Allure of Australian Regional Property Investment
Discover why international investors are flocking to Australia's regional property markets, drawn by growth potential an