Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 1205
Level 12

2-Bedroom with City Views Residences

Harris Tower — Unit 1205 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

60ASPIRE
$1,173,000
2.5% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,173,000
NSW Stamp Duty
$47,315
Est. Weekly Rent
$572/wk
Gross Yield
2.54%
Year 1 After-Tax Cashflow
$-11,114
Est. Mortgage (80% LVR)
$1325/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 $1,173,000 price point offering significant equity potential above Parramatta's $620,000 median unit price, this 12th-floor, 2-bedroom apartment delivers a prime lifestyle with direct light rail access. The north-facing aspect captures excellent light, creating a desirable 101m² living space engineered for tenant appeal. While the $572 weekly rent yields 2.54%, its standout ASPIRE Score™ of 60/100 reflects robust demand in a suburb with a tight 2.8% vacancy rate, strategically positioning it for capital growth despite an initial cashflow adjustment.

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%)$234,600
Loan Amount$938,400

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