Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A1903
Level 19

Prime 2 Bed Residences

Terra Residences — Unit A1903 | 2B/2B/1C

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

60ASPIRE
$1,095,000
3.1% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,095,000
NSW Stamp Duty
$43,805
Est. Weekly Rent
$650/wk
Gross Yield
3.09%
Year 1 After-Tax Cashflow
$-7,025
Est. Mortgage (80% LVR)
$1237/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 60/100 signalling a solid entry point into Melrose Park's high-growth market (5Y unit growth: 28.5%), this 2 bedroom apartment investment offers strategic positioning. The 19th-floor residence provides a quiet, sunlit retreat with a practical dual-bathroom layout ideal for professional tenants or small families. Priced at $1,095,000, it leverages the suburb's tight 1.8% vacancy rate, translating to reliable rental demand and an estimated $650 per week return.

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
Level19
AspectBuilding A
Deposit (20%)$219,000
Loan Amount$876,000

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