Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 3204
Level 32

2-Bedroom with City Views Residences

Harris Tower — Unit 3204 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

59ASPIRE
$1,290,000
2.3% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
106
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$1,290,000
NSW Stamp Duty
$53,360
Est. Weekly Rent
$572/wk
Gross Yield
2.31%
Year 1 After-Tax Cashflow
$-13,681
Est. Mortgage (80% LVR)
$1457/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

While its yield of 2.31% and ASPIRE Score™ of 59/100 indicate this is a growth-focused play, this $1,290,000, 32nd-floor sanctuary offers a premium Parramatta lifestyle. Its 2 bed, 2 bath configuration and direct light rail access command strong tenant appeal, translating to an estimated $572 weekly rent. Savvy investors will note the $53,360 stamp duty cost, factoring this into a strategy targeting Parramatta's robust 7.8% annual unit growth for long-term equity gains.

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%)$258,000
Loan Amount$1,032,000

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