Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A908
Level 9

Prime 2 Bed Residences

Terra Residences — Unit A908 | 3B/2B/1C

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

55ASPIRE
$1,460,000
2.3% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
1
Car Space
115
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$1,460,000
NSW Stamp Duty
$62,710
Est. Weekly Rent
$650/wk
Gross Yield
2.32%
Year 1 After-Tax Cashflow
$-15,036
Est. Mortgage (80% LVR)
$1649/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

Offering a generous 115m² total floorplan, this prime 3 bed, 2 bath apartment in Melrose Park's sought-after Project presents a sizable opportunity in a suburb where units have delivered 28.5% growth over five years. While its current $650/wk estimated rent yields 2.32%, the substantial $1,460,000 price point is positioned for capital appreciation, supported by the suburb's low 1.8% vacancy rate and strong rental demand. With a Stamp Duty of $62,710 and a first-year after-tax cashflow of -$15,036, this investment requires a long-term strategy focused on Melrose Park's demonstrated growth trajectory.

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%)$292,000
Loan Amount$1,168,000

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