Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A902
Level 9

Prime 2 Bed Residences

Terra Residences — Unit A902 | 2B/2B/1C

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

61ASPIRE
$950,000
3.6% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
87
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$950,000
NSW Stamp Duty
$37,280
Est. Weekly Rent
$650/wk
Gross Yield
3.56%
Year 1 After-Tax Cashflow
$-3,843
Est. Mortgage (80% LVR)
$1073/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 $950,000, this investment presents a strategic entry point into Melrose Park's unit market, which has seen a robust 28.5% growth over five years. This high-level 2-bedroom, 2-bathroom apartment offers a modern layout ideal for a professional tenant, aligning with the suburb's median rent of $650 per week. While the ASPIRE Score™ is 61, the strong suburb fundamentals and a tight 1.8% vacancy rate indicate solid rental demand for a well-positioned two-bedder.

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%)$190,000
Loan Amount$760,000

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