Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3206
Level 32
2-Bedroom with City Views Residences
Harris Tower — Unit 3206 | 3B/2B/2C
34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150
58ASPIRE
$1,635,000
1.8% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
124m²
Total Area
Aspect: Building L22 - L40
Financial Analysis
Purchase Price
$1,635,000
NSW Stamp Duty
$72,335
Est. Weekly Rent
$572/wk
Gross Yield
1.82%
Year 1 After-Tax Cashflow
$-21,253
Est. Mortgage (80% LVR)
$1847/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 investment requires strategic analysis against Parramatta’s $620,000 median unit price. Commanding a 32nd-floor position and 124m² floorplan, it offers expansive city views and direct light rail access from $1,635,000. The $572/week estimated rent underscores strong demand, but investors should model the $-21,253 first-year cashflow against the suburb’s projected 7.8% growth.
Explore Other Residences
Related Insights
Parramatta Suburb Profile
2150 · Median $620K
Property Insights
Kensington Apartments: 4.8% Yields & Growth Potential
Unlock the potential of Kensington Apartments in 2024 with our authoritative guide, showcasing impressive 4.8% rental yi
Kensington NSW 2033: Village Charm Meets City Convenience
Discover Kensington, NSW 2033, where quaint village charm blends seamlessly with urban living. Explore vibrant cafes, co
Luxury Awaits: Discover The Kensington Apartments
Discover why investing in 'The Kensington' luxury apartments near Sydney's CBD offers unmatched potential for high renta
Quick Summary
Property Typecommercial
Level32
AspectBuilding L22 - L40
Deposit (20%)$327,000
Loan Amount$1,308,000
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