Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2003
Level 20
2-Bedroom with City Views Residences
Harris Tower — Unit 2003 | 3B/2B/1C
34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150
58ASPIRE
$1,466,000
2.0% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
1
Car Space
122m²
Total Area
Aspect: Building L02 - L21
Financial Analysis
Purchase Price
$1,466,000
NSW Stamp Duty
$63,040
Est. Weekly Rent
$572/wk
Gross Yield
2.03%
Year 1 After-Tax Cashflow
$-17,544
Est. Mortgage (80% LVR)
$1656/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 just 58/100, this 3-bedroom apartment’s $1,466,000 price point delivers a below-median 2.03% yield. Positioned on the 20th floor with north-facing city views, its spacious 122m² layout and light rail access offer a premium Parramatta lifestyle. Investors should note the first-year after-tax cashflow of -$17,544, prioritising future capital growth over immediate income for this 3 bedroom apartment Parramatta investment.
Explore Other Residences
Related Insights
Parramatta Suburb Profile
2150 · Median $620K
Property Insights
Explore Zetland Apartments: Sydney's Connected Lifestyle
Discover Zetland's Executive Sanctuary, where 61 premium residences offer investors a gateway to Sydney's most connected

Investing in Parramatta: 2-Bedroom City View Apartments
Discover why this 2-bedroom property in Parramatta, featuring stunning city views and direct light rail access, is a pri

Parramatta Property Market Analysis 2026: Units Shine
Discover why Parramatta's unit market is outpacing Sydney's average with a $620K median price, 7.8% growth, and impressi
Quick Summary
Property Typecommercial
Level20
AspectBuilding L02 - L21
Deposit (20%)$293,200
Loan Amount$1,172,800
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