Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A1308
Level 13
Prime 2 Bed Residences
Terra Residences — Unit A1308 | 3B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
55ASPIRE
$1,500,000
2.3% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
1
Car Space
114m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$1,500,000
NSW Stamp Duty
$64,910
Est. Weekly Rent
$650/wk
Gross Yield
2.25%
Year 1 After-Tax Cashflow
$-15,914
Est. Mortgage (80% LVR)
$1694/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
Despite a modest 2.25% yield, this $1.5M 3-bedroom apartment in Melrose Park offers significant equity potential, priced against a $750,000 suburb median. Unit A1308's 114sqm floorplan delivers family-scale space, aligning with a suburb boasting a tight 1.8% vacancy rate and strong 28.5% five-year growth. Its ASPIRE Score™ of 55 signals a value-add proposition, where the estimated first-year cashflow shortfall of $-15,914 is strategically offset by robust long-term capital growth in this high-demand rental market.
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