Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 212
Level 2

2-Bedroom with City Views Residences

Harris Tower — Unit 212 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

61ASPIRE
$1,040,000
2.9% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
113
Total Area
Aspect: Building L02 - L21

Financial Analysis

Purchase Price
$1,040,000
NSW Stamp Duty
$41,330
Est. Weekly Rent
$572/wk
Gross Yield
2.86%
Year 1 After-Tax Cashflow
$-8,194
Est. Mortgage (80% LVR)
$1175/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 $1,040,000 apartment offers a strategic entry into Parramatta's unit market, priced for future growth in a suburb with a strong 7.8% annual increase. The 2-bedroom, 2-bathroom layout and direct light rail access offer a premium CBD-adjacent lifestyle. While the $572 weekly rent provides a 2.86% yield, the asset's high-growth location, evidenced by its 61/100 ASPIRE Score™, positions it for capital appreciation over immediate cashflow.

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
Level2
AspectBuilding L02 - L21
Deposit (20%)$208,000
Loan Amount$832,000

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