Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A203
Level 2
Prime 2 Bed Residences
Terra Residences — Unit A203 | 3B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
55ASPIRE
$1,410,000
2.4% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
1
Car Space
126m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$1,410,000
NSW Stamp Duty
$59,960
Est. Weekly Rent
$650/wk
Gross Yield
2.40%
Year 1 After-Tax Cashflow
$-13,939
Est. Mortgage (80% LVR)
$1593/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
Offering a substantial 126m² footprint, this $1.41M three-bedroom apartment provides a premium, family-sized layout in a suburb where the median unit price is $750,000. While its 2.4% yield reflects a growth-focused strategy, the asset's first-year after-tax cashflow projection of -$13,939 is a calculated position against Melrose Park's strong 28.5% five-year unit growth and tight 1.8% vacancy rate, earning a 55/100 ASPIRE Score™ for its strategic entry into this tightly held market.
Explore Other Residences
Related Insights
Melrose Park Suburb Profile
2114 · Median $750K
Property Insights
Melrose Park's $750k Blueprint: 4.5% Yield & 4.8% Growth
Unlock the potential of Melrose Park with our comprehensive guide to its $750k blueprint, revealing a 4.5% rental yield
Melrose Park: The Inner West Gem for Lifestyle & Value
Discover Melrose Park, the inner west gem where vibrant community life, cozy cafes, and excellent transport options blen
Mastering Macquarie Parks Investment Strategy
Unlock your investment potential in Macquarie Park with our expert blueprint, guiding you through optimal stamp duty str