Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A1608
Level 16

Prime 2 Bed Residences

Terra Residences — Unit A1608 | 3B/2B/2C

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

55ASPIRE
$1,590,000
2.1% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
114
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$1,590,000
NSW Stamp Duty
$69,860
Est. Weekly Rent
$650/wk
Gross Yield
2.13%
Year 1 After-Tax Cashflow
$-17,889
Est. Mortgage (80% LVR)
$1796/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 its 2.13% yield sits below the suburb's 4.5% median, this 3-bedroom apartment on the 16th floor presents a spacious 114m² layout ideal for a family seeking space. The unit's ASPIRE Score of 55/100 reflects a solid long-term play, supported by Melrose Park's strong 28.5% five-year growth. Investors should note the $17,889 first-year cashflow shortfall, positioning this as a strategic capital growth acquisition in a suburb with a tight 1.8% vacancy rate.

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
Level16
AspectBuilding A
Deposit (20%)$318,000
Loan Amount$1,272,000

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