Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 2406
Level 24

2-Bedroom with City Views Residences

Harris Tower — Unit 2406 | 3B/2B/2C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

58ASPIRE
$1,627,000
1.8% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
124m²
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$1,627,000
NSW Stamp Duty
$71,895
Est. Weekly Rent
$572/wk
Gross Yield
1.83%
Year 1 After-Tax Cashflow
$-21,078
Est. Mortgage (80% LVR)
$1838/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 58/100, this $1,627,000 3-bedroom apartment presents a strategic entry into Parramatta's high-growth unit market, which has delivered 28.2% growth over five years. Its premium 24th-floor position within a sought-after building tier offers a substantial 124m² family-sized layout mere steps from the light rail. The estimated $572 weekly rent highlights strong tenant demand, though investors should note the 1.83% yield and plan for the initial $21,078 annual cashflow shortfall as part of a long-term capital growth strategy.

Explore Other Residences

Unit 205
2 bed · Level 2
$1.02M
Unit 212
2 bed · Level 2
$1.04M
Unit 208
2 bed · Level 2
$1.10M
Unit 303
2 bed · Level 3
$1.13M
Unit 407
2 bed · Level 4
$785K
Unit 504
1 bed · Level 5
$720K

Related Insights

Parramatta Suburb Profile
2150 · Median $620K
Property Insights
Off-the-Plan in a Post-Reform World: Why Structure Matters More Than Ever
Off-the-Plan in a Post-Reform World: Why Structure Matters More Than Ever By Graham Chee, CPA, Licensed Real Estate Agen
Rate Rise, CGT, Negative Gearing & Trust Rules: What It Actually Means For Your Next Property Decision
Rate Rise, CGT, Negative Gearing & Trust Rules: What It Actually Means For Your Next Property Decision Australia’s prope
Investing in Melrose Park Apartments: Yield & Growth Guide
Discover why Melrose Park apartments are becoming the hotspot for savvy investors, offering lucrative rental yields, str
All 2-Bedroom with City Views Residences

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
Level24
AspectBuilding L22 - L40
Deposit (20%)$325,400
Loan Amount$1,301,600

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