Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
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
111m²
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.
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