Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A402
Level 4
Prime 2 Bed Residences
Terra Residences — Unit A402 | 2B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
61ASPIRE
$1,010,000
3.4% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
141m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$1,010,000
NSW Stamp Duty
$39,980
Est. Weekly Rent
$650/wk
Gross Yield
3.35%
Year 1 After-Tax Cashflow
$-5,160
Est. Mortgage (80% LVR)
$1141/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
Priced at $1,010,000, this 2-bedroom apartment is positioned $260,000 above the suburb's $750,000 median unit price, commanding its premium for an expansive 141m² floorplan, dual bathrooms, and a coveted family-oriented position in Melrose Park's established community. Despite a first-year cashflow projection of -$5,160, its substantial size and entry into a market with a tight 1.8% vacancy rate and strong 28.5% five-year growth history underpin its solid 61/100 ASPIRE Score™ for long-term capital appreciation.
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