Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 1006
Level 10

2-Bedroom with City Views Residences

Harris Tower — Unit 1006 | 3B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

59ASPIRE
$1,356,000
2.2% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
1
Car Space
124m²
Total Area
Aspect: Building L02 - L21

Financial Analysis

Purchase Price
$1,356,000
NSW Stamp Duty
$56,990
Est. Weekly Rent
$572/wk
Gross Yield
2.19%
Year 1 After-Tax Cashflow
$-15,130
Est. Mortgage (80% LVR)
$1532/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 a compelling ASPIRE Score™ of 84/100 signalling strong suburb fundamentals, this $1,356,000 3-bedroom apartment places you in Parramatta's urban core with direct light rail access. While its current estimated yield of 2.19% is below the area's 4.8% median, this expansive 124m² layout offers a substantial footprint for a 3 bedroom apartment Parramatta investment, catering to growing professional tenants. The estimated Year 1 cashflow of -$15,130 underscores a strategy focused on long-term capitalisation of Parramatta's robust 28.2% five-year unit growth.

Explore Other Residences

Unit 205
2 bed · Level 2
$1.02M
Unit 212
2 bed · Level 2
$1.04M
Unit 208
2 bed · Level 2
$1.10M
Unit 303
2 bed · Level 3
$1.13M
Unit 407
2 bed · Level 4
$785K
Unit 406
3 bed · Level 4
$1.24M

Related Insights

Parramatta Suburb Profile
2150 · Median $620K
Property Insights
Financing a Green Home: Your Guide to Eco-Friendly Mortgages
Explore innovative mortgage options tailored for eco-conscious investors, unlocking financial pathways to sustainable li
Hidden Costs of Off-the-Plan Apartments Revealed
Hidden Costs of Off-the-Plan Apartments Revealed
Discover the hidden costs of off-the-plan apartments that first-home buyers often overlook. Learn essential tips to navi
Off-the-Plan Apartments vs. Established Properties: Key Insights
Off-the-Plan Apartments vs. Established Properties: Key Insights
Explore the pros and cons of off-the-plan apartments versus established properties to make informed investment decisions
All 2-Bedroom with City Views Residences

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%)$271,200
Loan Amount$1,084,800

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