Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A505
Level 5
Prime 2 Bed Residences
Terra Residences — Unit A505 | 2B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
61ASPIRE
$940,000
3.6% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
94m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$940,000
NSW Stamp Duty
$36,830
Est. Weekly Rent
$650/wk
Gross Yield
3.60%
Year 1 After-Tax Cashflow
$-3,623
Est. Mortgage (80% LVR)
$1062/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 $940,000, this 2 bedroom apartment offers a strategic entry point at just 25% above Melrose Park's $750,000 unit median, positioning you in a market with a strong 28.5% five-year growth trajectory. The functional 94m² layout provides a low-maintenance base in a suburb celebrated for its family appeal and 65/100 walkability to local parks and amenities. With a tight 1.8% vacancy rate securing consistent $650/week rental demand, this property presents a tangible hold strategy in a supply-constrained market, meriting its 61/100 ASPIRE Score™.
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