Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 3801
Level 38

2-Bedroom with City Views Residences

Harris Tower — Unit 3801 | 3B/2B/2C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

57ASPIRE
$2,205,000
1.4% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
178m²
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$2,205,000
NSW Stamp Duty
$103,685
Est. Weekly Rent
$572/wk
Gross Yield
1.35%
Year 1 After-Tax Cashflow
$-33,763
Est. Mortgage (80% LVR)
$2491/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 as a premium 3 bedroom apartment Parramatta investment, this 38th-floor residence delivers expansive city vistas and unparalleled light rail access, though its 1.35% yield reflects its luxury positioning. With a $2,205,000 price point significantly above the $620,000 suburb median, the property's ASPIRE Score™ of 57/100 indicates investors should anticipate a first-year after-tax cashflow of -$33,763, prioritising long-term capital growth over immediate rental income.

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 305
3 bed · Level 3
$1.32M
Unit 407
2 bed · Level 4
$785K

Related Insights

Parramatta Suburb Profile
2150 · Median $620K
Property Insights
Unlocking Cash Flow & Capital Growth in Parramatta
Unlocking Cash Flow & Capital Growth in Parramatta
Discover the hidden potential of Parramatta apartments with our data-driven guide, revealing insights on rental yields,
Maximize Your Parramatta Property Investment Savings
Maximize Your Parramatta Property Investment Savings
Unlock the secrets to maximizing your investment in Parramatta with strategic stamp duty savings, savvy entity structuri
Living in Kensington: Your Guide to Melbourne's Village Lifestyle
Living in Kensington: Your Guide to Melbourne's Village Lifestyle
Discover Kensington, Melbourne's hidden gem, where vibrant cafes, a close-knit community, and a charming village atmosph
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
Level38
AspectBuilding L22 - L40
Deposit (20%)$441,000
Loan Amount$1,764,000

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