Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 4005
Level 40
2-Bedroom with City Views Residences
Harris Tower — Unit 4005 | 3B/2B/2C
34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150
58ASPIRE
$1,635,000
1.8% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
108m²
Total Area
Aspect: Building L22 - L40
Financial Analysis
Purchase Price
$1,635,000
NSW Stamp Duty
$72,335
Est. Weekly Rent
$572/wk
Gross Yield
1.82%
Year 1 After-Tax Cashflow
$-21,253
Est. Mortgage (80% LVR)
$1847/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 at $1,635,000, this high-level 3-bedroom apartment offers a premier Parramatta lifestyle with city views and direct light rail access from its doorstep. Its current estimated rent of $572 per week presents a 1.82% yield, reflecting a strategy of capital growth over immediate income, supported by Parramatta's 28.2% 5-year unit growth. With an ASPIRE Score of 58/100, investors should note the first-year after-tax cashflow of -$21,253, positioning this as a long-term play in a high-demand transport hub.
Explore Other Residences
Related Insights
Parramatta Suburb Profile
2150 · Median $620K
Property Insights
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

Melrose Park 2026 Property Market Analysis: Insights & Trends
Discover how Melrose Park's $750,000 median unit market stacks up against Sydney, offering lucrative investment opportun
Maximize Your Returns: The Melrose Park Investment Strategy
Discover how Melrose Park offers savvy investors a strategic edge with insights on stamp duty concessions, optimal entit
Quick Summary
Property Typecommercial
Level40
AspectBuilding L22 - L40
Deposit (20%)$327,000
Loan Amount$1,308,000
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