Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 3308
Level 33

2-Bedroom with City Views Residences

Harris Tower — Unit 3308 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

61ASPIRE
$1,015,000
2.9% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,015,000
NSW Stamp Duty
$40,205
Est. Weekly Rent
$572/wk
Gross Yield
2.93%
Year 1 After-Tax Cashflow
$-7,646
Est. Mortgage (80% LVR)
$1146/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

Positioned at level 33 amidst Parramatta's high-growth unit market (5-year growth of 28.2%), this 2-bedroom apartment offers convenience with light rail doorstep access and a spacious 106m² floorplan. While the $1,015,000 price commands a premium for its city-fringe location, investors should note the estimated first-year after-tax cashflow of -$7,646, reflecting a current yield of 2.93% against the suburb's stronger 4.8% median. Its ASPIRE Score of 61/100 suggests focusing on long-term capital growth over immediate rental income.

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%)$203,000
Loan Amount$812,000

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