Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 3404
Level 34

2-Bedroom with City Views Residences

Harris Tower — Unit 3404 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

59ASPIRE
$1,350,000
2.2% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
101
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$1,350,000
NSW Stamp Duty
$56,660
Est. Weekly Rent
$572/wk
Gross Yield
2.20%
Year 1 After-Tax Cashflow
$-14,998
Est. Mortgage (80% LVR)
$1525/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 $1,350,000 against a $620,000 suburb median, this asset targets capital appreciation over immediate yield. The 34th-floor, 101sqm residence offers two beds, two baths, and seamless light rail access for a premium Parramatta lifestyle. While its 2.2% yield indicates a growth-focused strategy, investors should note the first-year after-tax cashflow of -$14,998, as reflected in its ASPIRE Score of 59/100.

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
Level34
AspectBuilding L22 - L40
Deposit (20%)$270,000
Loan Amount$1,080,000

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