Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A1701
Level 17

Prime 2 Bed Residences

Terra Residences — Unit A1701 | 2B/2B/1C

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

57ASPIRE
$1,150,000
2.9% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
111
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$1,150,000
NSW Stamp Duty
$46,280
Est. Weekly Rent
$650/wk
Gross Yield
2.94%
Year 1 After-Tax Cashflow
$-8,232
Est. Mortgage (80% LVR)
$1299/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

Priced at $1,150,000, this 2 bedroom apartment in Melrose Park presents a strategic entry into a high-growth suburb where unit values have climbed 28.5% over five years. Occupying a prime level with cross-flow design, the 111m² layout offers family-scaled space in a locale prized for its walkability and proximity to Kissing Point Park. With an ASPIRE Score of 57/100 indicating solid fundamentals, investors benefit from a healthy $650/week rental estimate in a market with a tight 1.8% vacancy rate, underwriting long-term tenant demand.

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
Level17
AspectBuilding A
Deposit (20%)$230,000
Loan Amount$920,000

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