Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 3003
Level 30

2-Bedroom with City Views Residences

Harris Tower — Unit 3003 | 3B/2B/2C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

58ASPIRE
$1,706,000
1.7% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
122
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$1,706,000
NSW Stamp Duty
$76,240
Est. Weekly Rent
$572/wk
Gross Yield
1.74%
Year 1 After-Tax Cashflow
$-22,812
Est. Mortgage (80% LVR)
$1927/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 just 58/100, this high-floor, 3 bedroom apartment at $1,706,000 presents a significant premium over the Parramatta unit median of $620,000. Its 122m² layout offers city views from level 30 and unparalleled light rail access, a lifestyle blueprint for urban professionals. The resulting 1.74% yield and first-year cashflow of -$22,812 signal a strategy prioritising long-term capital growth over immediate rental income, demanding a patient, equity-focused investor.

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
Level30
AspectBuilding L22 - L40
Deposit (20%)$341,200
Loan Amount$1,364,800

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