Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A1707
Level 17
Prime 2 Bed Residences
Terra Residences — Unit A1707 | 2B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
57ASPIRE
$1,130,000
3.0% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
94m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$1,130,000
NSW Stamp Duty
$45,380
Est. Weekly Rent
$650/wk
Gross Yield
2.99%
Year 1 After-Tax Cashflow
$-7,793
Est. Mortgage (80% LVR)
$1276/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
With an ASPIRE Score™ of 57/100, this investment presents a strategic entry into Melrose Park's unit market, priced at $1,130,000 against a $750,000 suburb median, indicating a premium, high-specification asset. The 17th-floor, 94sqm two-bedroom, two-bathroom layout offers a spacious, low-maintenance foothold in this family-friendly suburb renowned for its 4.5% rental yields and 28.5% five-year growth. While the annual cashflow is estimated at -$7,793, the investment is underscored by strong rental demand evidenced by a tight 1.8% vacancy rate, positioning it for robust long-term capital appreciation in a supply-constrained locale.
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