Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 2007
Level 20

2-Bedroom with City Views Residences

Harris Tower — Unit 2007 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

61ASPIRE
$1,000,000
3.0% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
99
Total Area
Aspect: Building L02 - L21

Financial Analysis

Purchase Price
$1,000,000
NSW Stamp Duty
$39,530
Est. Weekly Rent
$572/wk
Gross Yield
2.97%
Year 1 After-Tax Cashflow
$-7,317
Est. Mortgage (80% LVR)
$1130/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 $1,000,000, this premium two-bedroom apartment presents a strategic entry into Parramatta's high-growth market, trading at a premium for its prime location and views. Positioned on level 20 with direct light rail access, it offers a lock-and-leave lifestyle in Sydney's thriving second CBD. The ASPIRE Score of 61/100 highlights a calculated trade-off, where the strong 7.8% annual unit growth and 4.8% suburb yield potential are balanced against the immediate $7,317 annual holding cost for this high-specification asset.

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%)$200,000
Loan Amount$800,000

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