Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 1204
Level 12
2-Bedroom with City Views Residences
Harris Tower — Unit 1204 | 2B/2B/1C
34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150
60ASPIRE
$1,079,000
2.8% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
106m²
Total Area
Aspect: Building L02 - L21
Financial Analysis
Purchase Price
$1,079,000
NSW Stamp Duty
$43,085
Est. Weekly Rent
$572/wk
Gross Yield
2.76%
Year 1 After-Tax Cashflow
$-9,050
Est. Mortgage (80% LVR)
$1219/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 opportunity presents a price point of $1,079,000, positioned substantially above the suburb's $620,000 unit median, reflecting its premium configuration and light rail doorstep access. The 12th-floor residence offers two baths and sweeping city vistas, engineered for a high-demand professional tenant lifestyle. Despite a current estimated yield of 2.76%, its strong ASPIRE Score of 60/100 and Parramatta's robust 28.2% five-year unit growth underpin a compelling long-term capital growth strategy over immediate cash flow.
Explore Other Residences
Related Insights
Parramatta Suburb Profile
2150 · Median $620K
Property Insights

Parramatta Property Value: A Comparison with Neighbouring Suburbs
Explore Parramatta's emerging property landscape as we dissect its value against neighboring suburbs, highlighting inves

Vibrant Living in Parramatta: Cafés, Community & Convenience
Discover Parramatta, where vibrant cafés meet a tight-knit community. Explore walkable streets, convenient transport, an
Kensington Market Forecast 2026: High Returns vs. Sydney
Discover why Kensington's property market is set to outperform Sydney averages by 2026, offering investors a remarkable
Quick Summary
Property Typecommercial
Level12
AspectBuilding L02 - L21
Deposit (20%)$215,800
Loan Amount$863,200
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