Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 602
Level 6

2-Bedroom with City Views Residences

Harris Tower — Unit 602 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

61ASPIRE
$940,000
3.2% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
101m²
Total Area
Aspect: Building L02 - L21

Financial Analysis

Purchase Price
$940,000
NSW Stamp Duty
$36,830
Est. Weekly Rent
$572/wk
Gross Yield
3.16%
Year 1 After-Tax Cashflow
$-6,000
Est. Mortgage (80% LVR)
$1062/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

This Parramatta investment offers a strategic entry below the $620,000 median unit price, presenting a value proposition in a market with 28.2% five-year growth. The $940,000, two-bedroom apartment on level six provides city views and immediate light rail access, connecting residents to a high-growth urban hub. With an annual rental income of $29,744 and a moderate ASPIRE Score™ of 61/100, the property's primary appeal lies in its capital growth potential rather than short-term cashflow.

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
Discover Affordable Apartments in Macquarie Park
Discover affordable apartments in Macquarie Park with stunning Lane Cove National Park views and a rare 10-year defects
Rhodes vs. Neighbours: Value in Sydney's Inner West
Explore how Rhodes outshines its Inner West neighbors in investment potential, offering high rental yields and unique va
Unlocking the Rhodes Equation: Prime $850k Units
Unlocking the Rhodes Equation: Prime $850k Units
Explore why the Rhodes Equation makes $850k units a prime investment with a 4.2% yield and impressive 12.5% growth poten
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
Level6
AspectBuilding L02 - L21
Deposit (20%)$188,000
Loan Amount$752,000

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