Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 2207
Level 22

2-Bedroom with City Views Residences

Harris Tower — Unit 2207 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

61ASPIRE
$1,010,000
2.9% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
99
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$1,010,000
NSW Stamp Duty
$39,980
Est. Weekly Rent
$572/wk
Gross Yield
2.94%
Year 1 After-Tax Cashflow
$-7,536
Est. Mortgage (80% LVR)
$1141/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 61/100, this $1,010,000 Parramatta investment presents a strategic entry into the city's core, priced notably above the $620,000 unit median. Its 22nd-floor vantage point offers commanding city views, while the 2-bedroom, 2-bathroom layout and doorstep light rail access deliver an impressive 90/100 transport rating for tenant appeal. Investors should note the estimated first-year after-tax cashflow of -$7,536, positioning this asset for its strong 7.8% annual growth trajectory rather than immediate yield.

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
Level22
AspectBuilding L22 - L40
Deposit (20%)$202,000
Loan Amount$808,000

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