Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 3901
Level 39

2-Bedroom with City Views Residences

Harris Tower — Unit 3901 | 3B/2B/2C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

58ASPIRE
$1,770,000
1.7% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
154m²
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$1,770,000
NSW Stamp Duty
$79,760
Est. Weekly Rent
$572/wk
Gross Yield
1.68%
Year 1 After-Tax Cashflow
$-24,216
Est. Mortgage (80% LVR)
$1999/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 from $1.77M, this three-bedroom apartment presents a significant premium to Parramatta's $620,000 unit median, reflected in its ASPIRE Score™ of 58/100. Its high-floor position delivers sweeping city views, while the three-bedroom layout caters to professional sharers or a family seeking a low-maintenance lifestyle. The estimated annual after-tax cashflow of -$24,216 highlights this as a growth-focused asset, capitalising on Parramatta's strong 7.8% annual unit growth rather than immediate yield.

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
Luxury Awaits: Kensington NSW 2033 Apartments
Luxury Awaits: Kensington NSW 2033 Apartments
Discover why The Kensington, just 6km from Sydney CBD, offers unparalleled luxury and high rental yields, making it a pr
Kensington Property Market Analysis 2026
Kensington Property Market Analysis 2026
Discover why Kensington is poised to be Sydney's inner-east growth leader by 2026. Analyze key housing data, rental yiel
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,
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
Level39
AspectBuilding L22 - L40
Deposit (20%)$354,000
Loan Amount$1,416,000

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