Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 3803
Level 38

2-Bedroom with City Views Residences

Harris Tower — Unit 3803 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

59ASPIRE
$1,340,000
2.2% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,340,000
NSW Stamp Duty
$56,110
Est. Weekly Rent
$572/wk
Gross Yield
2.22%
Year 1 After-Tax Cashflow
$-14,779
Est. Mortgage (80% LVR)
$1514/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

This 2 bedroom apartment Parramatta investment presents a rare, high-floor opportunity priced at $1,340,000, commanding a premium over the suburb's $620,000 median for a commanding urban perspective. The 38th-floor sanctuary offers 106m² of space with direct light rail access, engineered for a tenant-centric lifestyle. With a 2.22% yield and a yearly after-tax cashflow of $-14,779, this strategic purchase leverages Parramatta's 7.8% annual growth to offset initial costs, reflecting its nuanced 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
Level38
AspectBuilding L22 - L40
Deposit (20%)$268,000
Loan Amount$1,072,000

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