Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit C310
Level 3

Prime 2 Bed Residences

Mason Residences — Unit C310 | 1B/1B/1C

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

66ASPIRE
$820,000
4.1% gross yield

Residence Configuration

1
Bedroom
1
Bathroom
1
Car Space
100
Total Area
Aspect: Building C

Financial Analysis

Purchase Price
$820,000
NSW Stamp Duty
$31,430
Est. Weekly Rent
$650/wk
Gross Yield
4.12%
Year 1 After-Tax Cashflow
$-990
Est. Mortgage (80% LVR)
$926/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 $820,000, this investment positions you just above the suburb's median unit price for a superior 100sqm 1-bedroom layout, a significant size advantage in a market with a tight 1.8% vacancy rate. This substantial floorplan within the Prime project offers a functional, low-maintenance lifestyle perfect for professionals, capitalising on Melrose Park's strong transport links and family amenities. With a calculated yield of 4.12% delivering an estimated $650 per week in rent, investors face a modest first-year cashflow shortfall of $-990, a strategic entry point supported by its 66 ASPIRE Score™ in a suburb with demonstrated 28.5% five-year growth.

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
Level3
AspectBuilding C
Deposit (20%)$164,000
Loan Amount$656,000

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