Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 2307
Level 23

2-Bedroom with City Views Residences

Harris Tower — Unit 2307 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

61ASPIRE
$1,026,000
2.9% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,026,000
NSW Stamp Duty
$40,700
Est. Weekly Rent
$572/wk
Gross Yield
2.90%
Year 1 After-Tax Cashflow
$-7,887
Est. Mortgage (80% LVR)
$1159/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

Offering a compelling entry point at $1,026,000, this high-floor 2-bedroom apartment presents a strategic price point below the suburb's $620,000 median unit price, emphasising its premium city-view position. Occupying level 23 with immediate light rail access, it delivers a low-maintenance Parramatta lifestyle engineered for strong tenant appeal. With an estimated weekly rent of $572 securing a 2.9% yield, and its ASPIRE Score™ of 61/100 highlighting specific value-add potential, this asset targets investors focused on capital growth in a high-demand 2 bedroom apartment Parramatta investment corridor.

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
Level23
AspectBuilding L22 - L40
Deposit (20%)$205,200
Loan Amount$820,800

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