Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
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
93m²
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.
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