Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 3301
Level 33

2-Bedroom with City Views Residences

Harris Tower — Unit 3301 | 1B/1B/0C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

66ASPIRE
$810,000
3.7% gross yield

Residence Configuration

1
Bedroom
1
Bathroom
0
Car Spaces
76
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$810,000
NSW Stamp Duty
$30,980
Est. Weekly Rent
$572/wk
Gross Yield
3.67%
Year 1 After-Tax Cashflow
$-3,147
Est. Mortgage (80% LVR)
$915/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 $810k, this high-floor 1-bedder offers a prime Parramatta investment with strong rental demand at an estimated $572 per week. Its 66/100 ASPIRE Score™ indicates solid fundamentals, though the 3.67% yield reflects a premium for its unrivalled light rail doorstep access and city-fringe lifestyle. Savvy investors will note the $-3,147 first-year cashflow, a strategic trade-off for capital growth in a suburb where unit prices have risen 7.8% in one year.

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
Level33
AspectBuilding L22 - L40
Deposit (20%)$162,000
Loan Amount$648,000

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