Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 1206
Level 12

2-Bedroom with City Views Residences

Harris Tower — Unit 1206 | 3B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

59ASPIRE
$1,377,000
2.2% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,377,000
NSW Stamp Duty
$58,145
Est. Weekly Rent
$572/wk
Gross Yield
2.16%
Year 1 After-Tax Cashflow
$-15,591
Est. Mortgage (80% LVR)
$1555/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 3 bedroom apartment Parramatta investment sits in a prime position priced at $1,377,000, yet its 2.16% yield and -$15,591 first-year cashflow demand a strategic, long-term outlook. The 12th-floor layout offers family-friendly space and direct light rail access for an urban lifestyle, contrasting with the suburb's 4.8% average yield. Its ASPIRE Score of 59/100 highlights a focus on capital growth, leveraging Parramatta's strong 7.8% annual unit growth against the initial $58,145 stamp duty outlay.

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
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
Melrose Park 2026 Property Market Analysis: Insights & Trends
Melrose Park 2026 Property Market Analysis: Insights & Trends
Discover how Melrose Park's $750,000 median unit market stacks up against Sydney, offering lucrative investment opportun
Maximize Your Returns: The Melrose Park Investment Strategy
Discover how Melrose Park offers savvy investors a strategic edge with insights on stamp duty concessions, optimal entit
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
Level12
AspectBuilding L02 - L21
Deposit (20%)$275,400
Loan Amount$1,101,600

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