Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A901
Level 9

Prime 2 Bed Residences

Terra Residences — Unit A901 | 2B/2B/1C

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

60ASPIRE
$1,070,000
3.2% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
112
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$1,070,000
NSW Stamp Duty
$42,680
Est. Weekly Rent
$650/wk
Gross Yield
3.16%
Year 1 After-Tax Cashflow
$-6,477
Est. Mortgage (80% LVR)
$1209/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 $1,070,000, this 2 bedroom apartment in Melrose Park presents a strategic entry point $320,000 below the current suburb median, aligning with a market demonstrating strong 28.5% five-year growth. The ninth-floor configuration of two beds and two baths offers expansive 112sqm living, catering to professionals or small families seeking space and connectivity near Kissing Point Park. With an ASPIRE Score of 60/100 reflecting its solid fundamentals, investors can capitalise on the suburb's tight 1.8% vacancy rate, securing reliable rental demand against the initial $6,477 annual cashflow position.

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
Level9
AspectBuilding A
Deposit (20%)$214,000
Loan Amount$856,000

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