Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
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
74m²
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.
Explore Other Residences
Related Insights
Parramatta Suburb Profile
2150 · Median $620K
Property Insights

Kensington Investment Blueprint: Your Guide to Property Success
Unlock the potential of Kensington's $1.15M unit market with our strategic guide on stamp duty, entity structuring, and

Melrose Park Investment Opportunity: A Prime 2 Bed, 2 Bath Guide
Discover why Melrose Park's new 2 bed, 2 bath project is a standout investment in Sydney's Inner West, offering high ren

Melrose Park Living: Cafés, Community & Convenience
Discover the charm of Melrose Park, where community cafés, excellent schools, and convenient transport links make it the
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