Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2603
Level 26
2-Bedroom with City Views Residences
Harris Tower — Unit 2603 | 3B/2B/2C
34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150
58ASPIRE
$1,664,000
1.8% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
122m²
Total Area
Aspect: Building L22 - L40
Financial Analysis
Purchase Price
$1,664,000
NSW Stamp Duty
$73,930
Est. Weekly Rent
$572/wk
Gross Yield
1.79%
Year 1 After-Tax Cashflow
$-21,890
Est. Mortgage (80% LVR)
$1880/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 7.8% annual unit growth rate, this 3 bedroom apartment Parramatta investment outperforms the suburb median. Positioned on the 26th level with commanding city views, the $1,664,000 asset offers a high-spec family lifestyle steps from the light rail. The ASPIRE Score™ of 58/100 highlights a trade-off, with a $572 weekly rent generating a 1.79% yield for investors prioritising capital growth over immediate cashflow.
Explore Other Residences
Related Insights
Parramatta Suburb Profile
2150 · Median $620K
Property Insights

Kensington Apartments: 4.8% Yields & Growth Potential
Unlock the potential of Kensington Apartments in 2024 with our authoritative guide, showcasing impressive 4.8% rental yi

Kensington NSW 2033: Village Charm Meets City Convenience
Discover Kensington, NSW 2033, where quaint village charm blends seamlessly with urban living. Explore vibrant cafes, co

Luxury Awaits: Discover The Kensington Apartments
Discover why investing in 'The Kensington' luxury apartments near Sydney's CBD offers unmatched potential for high renta
Quick Summary
Property Typecommercial
Level26
AspectBuilding L22 - L40
Deposit (20%)$332,800
Loan Amount$1,331,200
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