Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 3903
Level 39

2-Bedroom with City Views Residences

Harris Tower — Unit 3903 | 3B/2B/2C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

57ASPIRE
$1,985,000
1.5% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,985,000
NSW Stamp Duty
$91,585
Est. Weekly Rent
$572/wk
Gross Yield
1.50%
Year 1 After-Tax Cashflow
$-28,935
Est. Mortgage (80% LVR)
$2242/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

With an ASPIRE Score™ of 57, this 3-bedroom apartment presents a unique opportunity priced at $1,985,000, positioned against Parramatta's $620,000 unit median. Occupying the 39th floor, this expansive 178m² layout offers commanding city vistas and direct light rail access, engineered for premium urban living. Investors should note the current $572/week rent delivers a 1.5% yield, with a first-year cashflow of -$28,935 underscoring a strategy focused on long-term capital appreciation over immediate 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 407
2 bed · Level 4
$785K
Unit 406
3 bed · Level 4
$1.24M

Related Insights

Parramatta Suburb Profile
2150 · Median $620K
Property Insights
Parramatta Property Value: A Comparison with Neighbouring Suburbs
Parramatta Property Value: A Comparison with Neighbouring Suburbs
Explore Parramatta's emerging property landscape as we dissect its value against neighboring suburbs, highlighting inves
Vibrant Living in Parramatta: Cafés, Community & Convenience
Vibrant Living in Parramatta: Cafés, Community & Convenience
Discover Parramatta, where vibrant cafés meet a tight-knit community. Explore walkable streets, convenient transport, an
Kensington Market Forecast 2026: High Returns vs. Sydney
Discover why Kensington's property market is set to outperform Sydney averages by 2026, offering investors a remarkable
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%)$397,000
Loan Amount$1,588,000

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