Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A608
Level 6

Prime 2 Bed Residences

Terra Residences — Unit A608 | 3B/2B/1C

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

55ASPIRE
$1,430,000
2.4% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
1
Car Space
118
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$1,430,000
NSW Stamp Duty
$61,060
Est. Weekly Rent
$650/wk
Gross Yield
2.36%
Year 1 After-Tax Cashflow
$-14,378
Est. Mortgage (80% LVR)
$1615/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

With an attractive entry point at $1,430,000, priced competitively against the suburb’s $750,000 unit median, this 118sqm 3-bedroom apartment in Melrose Park offers rare space and family functionality. The expansive 3 bed, 2 bath layout in Building A provides an unrivalled footprint for a unit in this tightly held suburb, appealing to upsizers seeking value. An ASPIRE Score™ of 55/100 indicates a sound, long-term holding proposition, with its $650/week estimated rent supported by a low 1.8% suburb vacancy rate.

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
Level6
AspectBuilding A
Deposit (20%)$286,000
Loan Amount$1,144,000

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