Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A501
Level 5

Prime 2 Bed Residences

Terra Residences — Unit A501 | 2B/2B/1C

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

60ASPIRE
$1,030,000
3.3% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
111
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$1,030,000
NSW Stamp Duty
$40,880
Est. Weekly Rent
$650/wk
Gross Yield
3.28%
Year 1 After-Tax Cashflow
$-5,599
Est. Mortgage (80% LVR)
$1163/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 $1,030,000, this 2-bedroom apartment presents a compelling entry point below the $1.15M suburb median for a spacious 111m² floorplan, offering immediate equity positioning. The north-facing aspect in Building A provides a light-filled, practical layout ideal for professionals or small families seeking a foothold in this tightly-held, family-oriented suburb with strong 28.5% five-year growth. With an ASPIRE Score™ of 60/100 and an estimated rent of $650 per week, investors benefit from solid fundamentals in a market with a low 1.8% vacancy rate, ensuring reliable tenant demand for your 2 bedroom apartment Melrose Park investment.

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
Level5
AspectBuilding A
Deposit (20%)$206,000
Loan Amount$824,000

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