Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A904
Level 9

Prime 2 Bed Residences

Terra Residences — Unit A904 | 2B/2B/1C

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

61ASPIRE
$1,010,000
3.4% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
101
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$1,010,000
NSW Stamp Duty
$39,980
Est. Weekly Rent
$650/wk
Gross Yield
3.35%
Year 1 After-Tax Cashflow
$-5,160
Est. Mortgage (80% LVR)
$1141/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 $1,010,000, this 2 bedroom apartment Melrose Park investment offers entry below the $750,000 unit median, capitalising on the suburb's strong 28.5% five-year growth trajectory. Unit A904 provides a spacious 101m² two-bedroom, two-bathroom layout positioned on the ninth floor, delivering a premium lifestyle in this family-oriented suburb with a 65/100 walkability score. With a conservative estimated rent of $650 per week and an ASPIRE Score™ of 61/100, it presents a strategic entry point into a high-demand rental market characterised by a tight 1.8% 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
Level9
AspectBuilding A
Deposit (20%)$202,000
Loan Amount$808,000

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