Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit A506
Level 5
Prime 2 Bed Residences
Terra Residences — Unit A506 | 2B/2B/1C
33 Hope St Melrose Park NSW 2114 · Melrose Park, NSW 2114
61ASPIRE
$960,000
3.5% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
89m²
Total Area
Aspect: Building A
Financial Analysis
Purchase Price
$960,000
NSW Stamp Duty
$37,730
Est. Weekly Rent
$650/wk
Gross Yield
3.52%
Year 1 After-Tax Cashflow
$-4,062
Est. Mortgage (80% LVR)
$1084/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 $960,000 and scoring a 61/100 on the ASPIRE Score™, this apartment presents a strategic entry into Melrose Park's resilient unit market where prices have risen 28.5% over five years. The functional 2-bedroom, 2-bathroom layout offers investors a low-maintenance asset catering to the suburb's strong rental demand, evidenced by a tight 1.8% vacancy rate. With an estimated first-year cashflow of -$4,062, this property is positioned for capital growth, leveraging the suburb's 4.8% annual unit growth to build equity while securing steady rental income at $650 per week.
Explore Other Residences
Related Insights
Melrose Park Suburb Profile
2114 · Median $750K
Property Insights
Unlocking Cash Flow & Capital Growth in Parramatta
Discover the hidden potential of Parramatta apartments with our data-driven guide, revealing insights on rental yields,
Maximize Your Parramatta Property Investment Savings
Unlock the secrets to maximizing your investment in Parramatta with strategic stamp duty savings, savvy entity structuri
Living in Kensington: Your Guide to Melbourne's Village Lifestyle
Discover Kensington, Melbourne's hidden gem, where vibrant cafes, a close-knit community, and a charming village atmosph