Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 2002
Level 20

2-Bedroom with City Views Residences

Harris Tower — Unit 2002 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

60ASPIRE
$1,058,000
2.8% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,058,000
NSW Stamp Duty
$42,140
Est. Weekly Rent
$572/wk
Gross Yield
2.81%
Year 1 After-Tax Cashflow
$-8,590
Est. Mortgage (80% LVR)
$1195/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 $1,058,000, this high-level 2 bedroom apartment Parramatta investment sits above the $620,000 suburb median, indicating a premium asset positioned for growth. Enjoy city views and unparalleled convenience from level 20, with the light rail providing direct doorstep access to Parramatta's thriving commercial and lifestyle precincts. While the ASPIRE Score™ of 60/100 notes initial cashflow considerations, its strategic location in a suburb with 7.8% annual unit growth and high rental demand strongly supports long-term capital appreciation prospects.

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
Level20
AspectBuilding L02 - L21
Deposit (20%)$211,600
Loan Amount$846,400

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