Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
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
111m²
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.
Explore Other Residences
Related Insights
Melrose Park Suburb Profile
2114 · Median $750K
Property Insights
Kensington Market Forecast 2026: High Returns vs. Sydney
Discover why Kensington's property market is set to outperform Sydney averages by 2026, offering investors a remarkable

Melrose Park 2026 Property Market Analysis: Insights & Trends
Discover how Melrose Park's $750,000 median unit market stacks up against Sydney, offering lucrative investment opportun

Financial Blueprint for Melrose Park Property Investment
Unlock the potential of Melrose Park with our comprehensive financial blueprint for investors, covering essential strate