Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 2502
Level 25

2-Bedroom with City Views Residences

Harris Tower — Unit 2502 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

60ASPIRE
$1,084,000
2.7% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
101
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$1,084,000
NSW Stamp Duty
$43,310
Est. Weekly Rent
$572/wk
Gross Yield
2.74%
Year 1 After-Tax Cashflow
$-9,160
Est. Mortgage (80% LVR)
$1224/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 a $1,084,000 price point presenting a -$8,160 first-year cashflow, this 2 bedroom apartment Parramatta investment demands scrutiny, achieving a 60/100 ASPIRE Score™. This high-floor residence at 25 levels offers two-bedroom convenience with direct light rail access, engineered for a low-maintenance urban investor lifestyle. Stamp duty of $43,310 is required, targeting a tenant paying the suburb's $572 median weekly rent amidst Parramatta's tight 2.8% vacancy rate.

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%)$216,800
Loan Amount$867,200

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