Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 1406
Level 14

2-Bedroom with City Views Residences

Harris Tower — Unit 1406 | 3B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

59ASPIRE
$1,398,000
2.1% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,398,000
NSW Stamp Duty
$59,300
Est. Weekly Rent
$572/wk
Gross Yield
2.13%
Year 1 After-Tax Cashflow
$-16,052
Est. Mortgage (80% LVR)
$1579/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 an ASPIRE Score of 59/100, this $1,398,000 3 bedroom apartment represents a lifestyle-focused Parramatta investment positioned above the suburb's $620,000 unit median. The 14th-floor configuration combines spacious 124m² family living with direct light rail access, unlocking Sydney’s second CBD. Investors should note the estimated first-year after-tax cashflow of -$16,052, prioritising long-term capital growth over immediate yield from the current $572 per week rental estimate.

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 504
1 bed · Level 5
$720K

Related Insights

Parramatta Suburb Profile
2150 · Median $620K
Property Insights
Off-the-Plan in a Post-Reform World: Why Structure Matters More Than Ever
Off-the-Plan in a Post-Reform World: Why Structure Matters More Than Ever By Graham Chee, CPA, Licensed Real Estate Agen
Rate Rise, CGT, Negative Gearing & Trust Rules: What It Actually Means For Your Next Property Decision
Rate Rise, CGT, Negative Gearing & Trust Rules: What It Actually Means For Your Next Property Decision Australia’s prope
Investing in Melrose Park Apartments: Yield & Growth Guide
Discover why Melrose Park apartments are becoming the hotspot for savvy investors, offering lucrative rental yields, str
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
Level14
AspectBuilding L02 - L21
Deposit (20%)$279,600
Loan Amount$1,118,400

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