Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A702
Level 7

Prime 2 Bed Residences

Terra Residences — Unit A702 | 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
86
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 in Melrose Park presents a premium entry point $190,000 above the suburb median, targeting capital growth in a market with a strong 28.5% 5-year unit trajectory. The 7th-floor position offers a quiet, north-facing aspect within a family-centric locale steps from parks and schools, aligning with the suburb's key strengths. With a calculated ASPIRE Score™ of 61/100, the estimated $650/wk rent reflects solid demand in a tight 1.8% vacancy market, though investors should model for the initial negative cashflow.

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
Level7
AspectBuilding A
Deposit (20%)$188,000
Loan Amount$752,000

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