Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 1905
Level 19
2-Bedroom with City Views Residences
Harris Tower — Unit 1905 | 2B/2B/1C
34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150
59ASPIRE
$1,256,000
2.4% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
101m²
Total Area
Aspect: Building L02 - L21
Financial Analysis
Purchase Price
$1,256,000
NSW Stamp Duty
$51,490
Est. Weekly Rent
$572/wk
Gross Yield
2.37%
Year 1 After-Tax Cashflow
$-12,935
Est. Mortgage (80% LVR)
$1419/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
Priced at $1,256,000, this high-level 2-bedroom apartment offers a sharp contrast to Parramatta's $620,000 median unit price and receives a 59 ASPIRE Score™, indicating a premium lifestyle proposition over pure yield. Enjoy direct city views and immediate light rail access from the 19th floor, delivering a lock-and-leave urban convenience highly sought by professionals. While the $572 weekly rent equates to a 2.37% yield, investors should note the projected first-year cashflow of $-12,935, positioning this asset for long-term capital growth over immediate income.
Explore Other Residences
Related Insights
Parramatta Suburb Profile
2150 · Median $620K
Property Insights
The Kensington: Luxury Living 6km from Sydney CBD
Discover why The Kensington is a standout investment: luxury residences just 6km from Sydney CBD, offering high rental y
Kensington Property Market 2026: Growth & Yield Insights
Kensington's unit market is thriving with a 6.8% growth, outpacing Sydney averages. Investors can capitalize on a strong
Kensington NSW 2033: Embrace a Vibrant Lifestyle
Discover Kensington, NSW 2033, where vibrant cafes, a tight-knit community, and seamless transport options create a uniq
Quick Summary
Property Typecommercial
Level19
AspectBuilding L02 - L21
Deposit (20%)$251,200
Loan Amount$1,004,800
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