Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A1402
Level 14

Prime 2 Bed Residences

Terra Residences — Unit A1402 | 2B/2B/1C

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

61ASPIRE
$995,000
3.4% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
87
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$995,000
NSW Stamp Duty
$39,305
Est. Weekly Rent
$650/wk
Gross Yield
3.40%
Year 1 After-Tax Cashflow
$-4,830
Est. Mortgage (80% LVR)
$1124/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 $245,000 discount to the suburb’s $750,000 median unit price, this 2-bedroom apartment offers significant immediate equity potential. The 14th-floor residence in a modern block provides a low-maintenance lifestyle close to Kissing Point Park, ideal for professionals or downsizers. With a strong 4.5% suburb rental yield underpinning its $650 per week estimated rent, this investment leverages Melrose Park’s high-demand, low 1.8% vacancy market, as analytically reflected in its 61/100 ASPIRE Score™.

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
Level14
AspectBuilding A
Deposit (20%)$199,000
Loan Amount$796,000

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