Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 1806
Level 18
2-Bedroom with City Views Residences
Harris Tower — Unit 1806 | 3B/2B/1C
34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150
59ASPIRE
$1,439,000
2.1% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
1
Car Space
124m²
Total Area
Aspect: Building L02 - L21
Financial Analysis
Purchase Price
$1,439,000
NSW Stamp Duty
$61,555
Est. Weekly Rent
$572/wk
Gross Yield
2.07%
Year 1 After-Tax Cashflow
$-16,952
Est. Mortgage (80% LVR)
$1625/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 $1,439,000 three-bedroom apartment offers a strategic Parramatta investment priced above the $620,000 median, yet its expansive 124m² layout on the 18th floor delivers a premium lifestyle capitalising on Parramatta’s 7.8% annual unit growth. While the ASPIRE Score™ of 59/100 highlights initial cashflow considerations, the -$16,952 Year 1 position is offset by the asset’s scale and proximity to transformative infrastructure, targeting long-term capital appreciation in a suburb with 90/100 growth potential.
Explore Other Residences
Related Insights
Parramatta Suburb Profile
2150 · Median $620K
Property Insights
Parramatta Property Value: A Comparison with Neighbouring Suburbs
Explore Parramatta's emerging property landscape as we dissect its value against neighboring suburbs, highlighting inves
Vibrant Living in Parramatta: Cafés, Community & Convenience
Discover Parramatta, where vibrant cafés meet a tight-knit community. Explore walkable streets, convenient transport, an
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
Quick Summary
Property Typecommercial
Level18
AspectBuilding L02 - L21
Deposit (20%)$287,800
Loan Amount$1,151,200
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