Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 1203
Level 12

2-Bedroom with City Views Residences

Harris Tower — Unit 1203 | 3B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

59ASPIRE
$1,382,000
2.1% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,382,000
NSW Stamp Duty
$58,420
Est. Weekly Rent
$572/wk
Gross Yield
2.15%
Year 1 After-Tax Cashflow
$-15,701
Est. Mortgage (80% LVR)
$1561/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 $1,382,000, this Parramatta 3 bedroom apartment investment offers a strategic entry point, sitting significantly above the suburb's $620,000 unit median for a premium product. The generous 122m² layout on the 12th floor provides a substantial family-sized residence with direct light rail access, unlocking Parramatta's 90/100 transport score. Despite a first-year cashflow of -$15,701, the 7.8% annual unit growth potential offers compelling long-term capital gains, a critical consideration for investors focused on a high-grade 3 bedroom apartment Parramatta investment with a 59 ASPIRE Score™.

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
Level12
AspectBuilding L02 - L21
Deposit (20%)$276,400
Loan Amount$1,105,600

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