Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 1306
Level 13

2-Bedroom with City Views Residences

Harris Tower — Unit 1306 | 3B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

59ASPIRE
$1,387,000
2.1% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,387,000
NSW Stamp Duty
$58,695
Est. Weekly Rent
$572/wk
Gross Yield
2.14%
Year 1 After-Tax Cashflow
$-15,810
Est. Mortgage (80% LVR)
$1567/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

While the ASPIRE Score of 59/100 indicates a premium priced investment, the $1,387,000, 124m², three-bedroom residence commands a significant size advantage over typical units, combined with direct light rail access. This Parramatta 3 bedroom apartment investment offers a substantial floorplan in a premier transport node, appealing to upsizing tenants seeking space and connectivity. Investors should note the estimated first-year cashflow of -$15,810 positions this for long-term capital growth, leveraging Parramatta's strong 28.2% five-year unit growth trend.

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
Level13
AspectBuilding L02 - L21
Deposit (20%)$277,400
Loan Amount$1,109,600

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