Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A2006
Level 20

Prime 2 Bed Residences

Terra Residences — Unit A2006 | 2B/2B/1C

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

60ASPIRE
$1,080,000
3.1% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
90
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$1,080,000
NSW Stamp Duty
$43,130
Est. Weekly Rent
$650/wk
Gross Yield
3.13%
Year 1 After-Tax Cashflow
$-6,696
Est. Mortgage (80% LVR)
$1220/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

Positioned 15% above the suburb's $750,000 median unit price, this 2 bedroom apartment in Melrose Park offers a strategic entry into a high-demand market with 28.5% 5-year growth. The generous 90m² layout on the 20th floor provides a premium lifestyle in a suburb renowned for its family appeal and 65/100 walkability score. With an estimated rent of $650 per week meeting strong local demand and an ASPIRE Score™ of 60/100, investors target solid fundamentals with a manageable first-year cashflow of -$6,696.

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
Level20
AspectBuilding A
Deposit (20%)$216,000
Loan Amount$864,000

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