Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A504
Level 5
Prime 2 Bed Residences
Terra Residences — Unit A504 | 2B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
61ASPIRE
$970,000
3.5% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
98m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$970,000
NSW Stamp Duty
$38,180
Est. Weekly Rent
$650/wk
Gross Yield
3.48%
Year 1 After-Tax Cashflow
$-4,282
Est. Mortgage (80% LVR)
$1096/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
Trading at $970,000, this 2 bedroom apartment in Melrose Park presents a strategic entry point $220,000 below the suburb's $750,000 median unit price. This north-facing fifth-floor residence offers 98m² of modern family living, capitalising on the area's 28.5% five-year unit growth. With an estimated weekly rent of $650 and an ASPIRE Score™ of 61/100, this asset is positioned for capital appreciation in a suburb with a tight 1.8% vacancy rate.
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