Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 304
Level 3
2-Bedroom with City Views Residences
Harris Tower — Unit 304 | 2B/2B/1C
34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150
60ASPIRE
$1,155,000
2.6% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
125m²
Total Area
Aspect: Building L02 - L21
Financial Analysis
Purchase Price
$1,155,000
NSW Stamp Duty
$46,505
Est. Weekly Rent
$572/wk
Gross Yield
2.58%
Year 1 After-Tax Cashflow
$-10,718
Est. Mortgage (80% LVR)
$1305/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
Priced at $1,155,000, this 2-bedroom apartment offers a distinctive high-end investment in Parramatta, priced above the $620,000 suburb median. Its prime configuration and doorstep light rail access deliver a premium inner-city lifestyle. With an ASPIRE Score™ of 60/100, it represents a lower-yield, high-value play at an estimated 2.58% yield, targeting capital appreciation over immediate cashflow.
Explore Other Residences
Related Insights
Parramatta Suburb Profile
2150 · Median $620K
Property Insights
The Kensington: Luxury Living 6km from Sydney CBD
Discover why The Kensington is a standout investment: luxury residences just 6km from Sydney CBD, offering high rental y
Kensington Property Market 2026: Growth & Yield Insights
Kensington's unit market is thriving with a 6.8% growth, outpacing Sydney averages. Investors can capitalize on a strong
Kensington NSW 2033: Embrace a Vibrant Lifestyle
Discover Kensington, NSW 2033, where vibrant cafes, a tight-knit community, and seamless transport options create a uniq
Quick Summary
Property Typecommercial
Level3
AspectBuilding L02 - L21
Deposit (20%)$231,000
Loan Amount$924,000
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