Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 2501
Level 25

2-Bedroom with City Views Residences

Harris Tower — Unit 2501 | 1B/1B/0C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

65ASPIRE
$817,000
3.6% gross yield

Residence Configuration

1
Bedroom
1
Bathroom
0
Car Spaces
76
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$817,000
NSW Stamp Duty
$31,295
Est. Weekly Rent
$572/wk
Gross Yield
3.64%
Year 1 After-Tax Cashflow
$-3,300
Est. Mortgage (80% LVR)
$923/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

While priced above the Parramatta median, this 25th-floor 1-bedroom apartment offers a strategic entry point with its $817,000 ticket commanding a prime city view position and immediate light rail access. The resulting 3.64% yield and an ASPIRE Score™ of 65/100 indicate a solid asset, where the first-year after-tax cashflow of -$3,300 is offset by exceptional rental demand, evidenced by the suburb's 2.8% vacancy rate and $572 weekly rent norm.

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
Level25
AspectBuilding L22 - L40
Deposit (20%)$163,400
Loan Amount$653,600

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