Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 504
Level 5

2-Bedroom with City Views Residences

Harris Tower — Unit 504 | 1B/1B/0C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

70ASPIRE
$720,000
4.1% gross yield

Residence Configuration

1
Bedroom
1
Bathroom
0
Car Spaces
74
Total Area
Aspect: Building L02 - L21

Financial Analysis

Purchase Price
$720,000
NSW Stamp Duty
$26,930
Est. Weekly Rent
$572/wk
Gross Yield
4.13%
Year 1 After-Tax Cashflow
$-1,171
Est. Mortgage (80% LVR)
$813/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 a 4.13% yield and demonstrably undersupplied rental market (2.8% vacancy), this 1 bedroom apartment Parramatta investment offers a $720,000 entry point positioned for strong capital growth in a suburb with 7.8% annual unit gains. Its location at 34 Hassall St delivers light rail doorstep access and vibrant urban convenience, reflecting the suburb's 85/100 walkability score. The asset's 70/100 ASPIRE Score indicates a well-engineered holding with a first-year cashflow position of -$1,171, optimised for investors targeting Parramatta's $572/week median rent and long-term 28.2% five-year growth trajectory.

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
Level5
AspectBuilding L02 - L21
Deposit (20%)$144,000
Loan Amount$576,000

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