Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A1702
Level 17

Prime 2 Bed Residences

Terra Residences — Unit A1702 | 2B/2B/1C

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

61ASPIRE
$1,020,000
3.3% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,020,000
NSW Stamp Duty
$40,430
Est. Weekly Rent
$650/wk
Gross Yield
3.31%
Year 1 After-Tax Cashflow
$-5,379
Est. Mortgage (80% LVR)
$1152/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 in high-demand Melrose Park, where unit prices have risen 28.5% over five years, this $1.02 million 2-bedroom apartment presents a strategic entry into a growth-focused market. The 17th-floor residence offers a functional 87 sqm layout with two bathrooms, aligning with the suburb's strong appeal to families and professionals. With a forecasted first-year cashflow of -$5,379 and an ASPIRE Score™ of 61/100, this investment targets capital growth, leveraging the suburb's tight 1.8% vacancy rate and proven rental demand of $650 per week.

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%)$204,000
Loan Amount$816,000

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