Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A1803
Level 18

Prime 2 Bed Residences

Terra Residences — Unit A1803 | 2B/2B/1C

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

60ASPIRE
$1,085,000
3.1% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
93
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$1,085,000
NSW Stamp Duty
$43,355
Est. Weekly Rent
$650/wk
Gross Yield
3.12%
Year 1 After-Tax Cashflow
$-6,806
Est. Mortgage (80% LVR)
$1226/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 44.7% above the $750,000 median unit price, this Prime 2-bedroom, 2-bath apartment reflects its premium position on level 18. The north-facing aspect ensures excellent natural light in a sought-after building within Melrose Park's family-centric community. Despite a first-year cashflow of $-6,806, its 3.12% yield and ASPIRE Score™ of 60/100 offer a strategic entry into a market with a tight 1.8% vacancy rate, securing long-term tenant demand for a 2 bedroom apartment Melrose Park investment.

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
Level18
AspectBuilding A
Deposit (20%)$217,000
Loan Amount$868,000

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