Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 702
Level 7

2-Bedroom with City Views Residences

Harris Tower — Unit 702 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

61ASPIRE
$945,000
3.1% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$945,000
NSW Stamp Duty
$37,055
Est. Weekly Rent
$572/wk
Gross Yield
3.15%
Year 1 After-Tax Cashflow
$-6,109
Est. Mortgage (80% LVR)
$1067/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 61/100, this $945,000 investment offers strategic entry into Parramatta's high-growth unit market, which has delivered 7.8% annual growth. The 2-bedroom, 2-bathroom apartment on level 7 provides direct light rail access, aligning with a tenant demographic seeking premium convenience. While the initial yield is 3.15%, the estimated first-year cashflow position of $-6,109 is offset by the suburb's strong 4.8% median rental yield and high growth potential, signalling long-term capital appreciation in a supply-constrained market.

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
Level7
AspectBuilding L02 - L21
Deposit (20%)$189,000
Loan Amount$756,000

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