Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2301
Level 23
2-Bedroom with City Views Residences
Harris Tower — Unit 2301 | 1B/1B/0C
34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150
66ASPIRE
$806,000
3.7% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
0
Car Spaces
76m²
Total Area
Aspect: Building L22 - L40
Financial Analysis
Purchase Price
$806,000
NSW Stamp Duty
$30,800
Est. Weekly Rent
$572/wk
Gross Yield
3.69%
Year 1 After-Tax Cashflow
$-3,059
Est. Mortgage (80% LVR)
$910/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
Despite its ASPIRE Score™ of 66/100, this $806,000 Parramatta 1 bedroom apartment presents a strategic entry point at the doorstep of the light rail. Positioned on level 23, the unit offers an elevated urban lifestyle with direct city-fringe convenience. While the estimated $572/wk rent yields 3.69%, investors should note the first-year after-tax cashflow projection of -$3,059, a figure to weigh against Parramatta's strong 7.8% annual unit growth.
Explore Other Residences
Related Insights
Parramatta Suburb Profile
2150 · Median $620K
Property Insights
The Kensington: Luxury Living 6km from Sydney CBD
Discover why The Kensington is a standout investment: luxury residences just 6km from Sydney CBD, offering high rental y
Kensington Property Market 2026: Growth & Yield Insights
Kensington's unit market is thriving with a 6.8% growth, outpacing Sydney averages. Investors can capitalize on a strong
Kensington NSW 2033: Embrace a Vibrant Lifestyle
Discover Kensington, NSW 2033, where vibrant cafes, a tight-knit community, and seamless transport options create a uniq
Quick Summary
Property Typecommercial
Level23
AspectBuilding L22 - L40
Deposit (20%)$161,200
Loan Amount$644,800
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