Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit C311
Level 3
Prime 2 Bed Residences
Mason Residences — Unit C311 | 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
101m²
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
Positioned below the suburb’s $750,000 median unit price, this $820,000 1-bedroom apartment offers immediate equity entry into Melrose Park’s high-demand market, which has delivered 28.5% growth over five years. The efficient 101m² layout in Building C provides a low-maintenance base with an estimated $650 weekly rent, capitalising on the area’s tight 1.8% vacancy rate. While the year-one after-tax cashflow is modestly negative at -$990, the asset's strong 66/100 ASPIRE Score™ reflects its compelling fundamentals for long-term capital appreciation.
Explore Other Residences
Related Insights
Melrose Park Suburb Profile
2114 · Median $750K
Property Insights
Rhodes Peninsula: Waterfront Living from $835K
Discover the Rhodes Peninsula as a prime investment opportunity for waterfront living, with prices starting at $835,000
Extraordinary Coastal Collection: Little Bay Apartments
Discover why Little Bay's oceanfront residences stand out for investors, offering architectural excellence, breathtaking
Zetland Lifestyle: Your Guide to Urban Convenience
Discover how Zetland is transforming urban living with its vibrant cafes, efficient transport, and a strong community sp