Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A1406
Level 14
Prime 2 Bed Residences
Terra Residences — Unit A1406 | 2B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
60ASPIRE
$1,050,000
3.2% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
89m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$1,050,000
NSW Stamp Duty
$41,780
Est. Weekly Rent
$650/wk
Gross Yield
3.22%
Year 1 After-Tax Cashflow
$-6,038
Est. Mortgage (80% LVR)
$1186/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
While the 3.22% yield is below the 4.5% suburb median, this $1,050,000 2-bedroom apartment in prime building A offers a spacious 89m² layout positioned for the suburb's strong 28.5% 5-year unit growth. Its 60/100 ASPIRE Score™ reflects the initial $-6,038 cashflow, balanced by exceptional rental demand evidenced by the tight 1.8% vacancy rate, providing a secure entry into this high-growth market.
Explore Other Residences
Related Insights
Melrose Park Suburb Profile
2114 · Median $750K
Property Insights
Unlocking Cash Flow & Capital Growth in Parramatta
Discover the hidden potential of Parramatta apartments with our data-driven guide, revealing insights on rental yields,
Maximize Your Parramatta Property Investment Savings
Unlock the secrets to maximizing your investment in Parramatta with strategic stamp duty savings, savvy entity structuri
Living in Kensington: Your Guide to Melbourne's Village Lifestyle
Discover Kensington, Melbourne's hidden gem, where vibrant cafes, a close-knit community, and a charming village atmosph