Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 3106
Level 31

2-Bedroom with City Views Residences

Harris Tower — Unit 3106 | 3B/2B/2C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

58ASPIRE
$1,701,000
1.8% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
124
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$1,701,000
NSW Stamp Duty
$75,965
Est. Weekly Rent
$572/wk
Gross Yield
1.75%
Year 1 After-Tax Cashflow
$-22,702
Est. Mortgage (80% LVR)
$1921/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 58/100, this 3 bedroom apartment Parramatta investment presents an opportunity for significant capital growth, trading below the $620,000 suburb median for units. This 31st-floor residence offers a spacious 124m² layout with two car spaces, positioned directly on the light rail corridor for ultimate city connectivity. While the $1,701,000 price point yields an estimated $572/week rent, the resulting 1.75% yield requires a strategy focused on Parramatta's strong 28.2% five-year unit growth to offset the initial $-22,702 annual cashflow position.

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
Level31
AspectBuilding L22 - L40
Deposit (20%)$340,200
Loan Amount$1,360,800

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