Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 1003
Level 10

2-Bedroom with City Views Residences

Harris Tower — Unit 1003 | 3B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

59ASPIRE
$1,361,000
2.2% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
1
Car Space
122
Total Area
Aspect: Building L02 - L21

Financial Analysis

Purchase Price
$1,361,000
NSW Stamp Duty
$57,265
Est. Weekly Rent
$572/wk
Gross Yield
2.19%
Year 1 After-Tax Cashflow
$-15,240
Est. Mortgage (80% LVR)
$1537/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

With an ASPIRE Score™ of just 59/100, this three-bedroom apartment presents a significant premium at $1,361,000 against Parramatta's $620,000 unit median. The spacious 122m² layout offers family-sized accommodation on the 10th floor, positioned perfectly for doorstep light rail access to enhance tenant appeal. Investors should note the estimated first-year cashflow of -$15,240, requiring a strategy focused on long-term capital growth over immediate rental yield from its $572 per week return.

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%)$272,200
Loan Amount$1,088,800

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