Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 3607
Level 36

2-Bedroom with City Views Residences

Harris Tower — Unit 3607 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

60ASPIRE
$1,070,000
2.8% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
115m²
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$1,070,000
NSW Stamp Duty
$42,680
Est. Weekly Rent
$572/wk
Gross Yield
2.78%
Year 1 After-Tax Cashflow
$-8,853
Est. Mortgage (80% LVR)
$1209/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 36 levels above Parramatta's median unit price of $620,000, this 2-bedroom apartment investment commands a significant premium for its exclusive city panorama and direct light rail access. The ASPIRE Score™ of 60/100 reflects a calculated trade-off for lifestyle, projecting a first-year after-tax cashflow of -$8,853, which sophisticated investors may offset against future capital growth in this 7.8% annual growth suburb.

Explore Other Residences

Unit 205
2 bed · Level 2
$1.02M
Unit 212
2 bed · Level 2
$1.04M
Unit 208
2 bed · Level 2
$1.10M
Unit 303
2 bed · Level 3
$1.13M
Unit 407
2 bed · Level 4
$785K
Unit 504
1 bed · Level 5
$720K

Related Insights

Parramatta Suburb Profile
2150 · Median $620K
Property Insights
Off-the-Plan in a Post-Reform World: Why Structure Matters More Than Ever
Off-the-Plan in a Post-Reform World: Why Structure Matters More Than Ever By Graham Chee, CPA, Licensed Real Estate Agen
Rate Rise, CGT, Negative Gearing & Trust Rules: What It Actually Means For Your Next Property Decision
Rate Rise, CGT, Negative Gearing & Trust Rules: What It Actually Means For Your Next Property Decision Australia’s prope
Investing in Melrose Park Apartments: Yield & Growth Guide
Discover why Melrose Park apartments are becoming the hotspot for savvy investors, offering lucrative rental yields, str
All 2-Bedroom with City Views Residences

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
Level36
AspectBuilding L22 - L40
Deposit (20%)$214,000
Loan Amount$856,000

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