Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A2102
Level 21

Prime 2 Bed Residences

Terra Residences — Unit A2102 | 2B/2B/1C

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

60ASPIRE
$1,060,000
3.2% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
87
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$1,060,000
NSW Stamp Duty
$42,230
Est. Weekly Rent
$650/wk
Gross Yield
3.19%
Year 1 After-Tax Cashflow
$-6,257
Est. Mortgage (80% LVR)
$1197/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

While this 2 bedroom apartment in Melrose Park presents a $1,060,000 entry point above the $750,000 median, its achievable $650/week rent taps directly into the suburb's strong 4.5% rental yield profile and 1.8% vacancy rate. The north-facing aspect on the 21st floor of Building A offers a premium lifestyle, appealing to professionals seeking modern convenience near transport and parks. With an ASPIRE Score™ of 60/100, investors should note the estimated first-year cashflow position of -$6,257, positioning this for a strategy prioritising long-term capital growth over immediate income.

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
Level21
AspectBuilding A
Deposit (20%)$212,000
Loan Amount$848,000

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