Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A1901
Level 19
Prime 2 Bed Residences
Terra Residences — Unit A1901 | 2B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
56ASPIRE
$1,180,000
2.9% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
105m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$1,180,000
NSW Stamp Duty
$47,630
Est. Weekly Rent
$650/wk
Gross Yield
2.86%
Year 1 After-Tax Cashflow
$-8,891
Est. Mortgage (80% LVR)
$1333/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
Securing a 2 bedroom apartment Melrose Park investment priced at $1,180,000 presents a compelling entry point, sitting $430,000 above the suburb's median and backed by a solid 5-year growth trend of 28.5%. This Level 19, north-facing apartment in 'Prime' offers a spacious 105sqm floorplan ideal for professionals seeking tranquility and convenience. Despite a first-year cashflow of -$8,891, the property's strong underlying rental demand, evidenced by a tight 1.8% vacancy rate, and its ASPIRE Score™ of 56/100 indicate a strategic position in a tightly held market poised for continued capital appreciation.
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