Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 1002
Level 10

2-Bedroom with City Views Residences

Harris Tower — Unit 1002 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

61ASPIRE
$1,005,000
3.0% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
101
Total Area
Aspect: Building L02 - L21

Financial Analysis

Purchase Price
$1,005,000
NSW Stamp Duty
$39,755
Est. Weekly Rent
$572/wk
Gross Yield
2.96%
Year 1 After-Tax Cashflow
$-7,426
Est. Mortgage (80% LVR)
$1135/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

This 2 bedroom apartment Parramatta investment commands a $1,005,000 price point with a 2.96% yield, offering strategic entry below the suburb's $620,000 unit median. The tenth-floor configuration delivers two bathrooms and direct light rail access, underpinning a high-rotation tenant lifestyle. Despite a first-year cashflow of -$7,426, its ASPIRE Intelligence™ Score of 61/100 reflects Parramatta's robust 7.8% annual growth and strong rental demand at a 2.8% 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 Typecommercial
Level10
AspectBuilding L02 - L21
Deposit (20%)$201,000
Loan Amount$804,000

Development Features

a collection of parkside residences set above a vibrant village precinct
with uninterrupted city and river views. Surrounded by lush open spaces
family friendly playgrounds and the new Parramatta Light Rail on your doorstep
Cosmopolitan is your ultimate destination to live
work
play and connect. Features include: - On the doorstep of Robin Thomas Light Rail - Walking distance to train station
Parramatta Westfield and an array of surrounding amenities - Retail spaces on the ground floor providing ultimate convenience - One
two and three bedroom apartments with views over the CBD