Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 3203
Level 32

2-Bedroom with City Views Residences

Harris Tower — Unit 3203 | 3B/2B/2C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

58ASPIRE
$1,700,000
1.8% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,700,000
NSW Stamp Duty
$75,910
Est. Weekly Rent
$572/wk
Gross Yield
1.75%
Year 1 After-Tax Cashflow
$-22,680
Est. Mortgage (80% LVR)
$1920/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 compelling 3 bed / 2 bath / 2 car layout in Parramatta—a market where units have grown 28.2% over five years—this level 32 apartment offers expansive city panoramas and unparalleled doorstep light rail access. While its $1,700,000 price point yields 1.75%, the suburb's low 2.8% vacancy rate and $572 median weekly rent underpin strong tenant demand, as reflected in its ASPIRE Score of 58/100 for investors seeking long-term capital growth over immediate cashflow.

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
Level32
AspectBuilding L22 - L40
Deposit (20%)$340,000
Loan Amount$1,360,000

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