Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 1505
Level 15

2-Bedroom with City Views Residences

Harris Tower — Unit 1505 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

60ASPIRE
$1,204,000
2.5% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,204,000
NSW Stamp Duty
$48,710
Est. Weekly Rent
$572/wk
Gross Yield
2.47%
Year 1 After-Tax Cashflow
$-11,794
Est. Mortgage (80% LVR)
$1360/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 $1,204,000 price point significantly above Parramatta's $620,000 unit median, this asset's value is anchored by its prime 15th-floor position offering direct light rail access and expansive city views from a 101m² two-bedroom layout. The resulting $11,794 annual cashflow shortfall is mitigated by Parramatta's robust 7.8% annual unit growth and strong rental demand in this 84/100 investment-scored suburb. This positions the property for capital appreciation over immediate yield, suiting an investor focused on long-term growth within a high-connectivity Parramatta 2 bedroom apartment investment.

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
Level15
AspectBuilding L02 - L21
Deposit (20%)$240,800
Loan Amount$963,200

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