Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 903
Level 9

2-Bedroom with City Views Residences

Harris Tower — Unit 903 | 3B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

59ASPIRE
$1,340,000
2.2% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
1
Car Space
122
Total Area
Aspect: Building L02 - L21

Financial Analysis

Purchase Price
$1,340,000
NSW Stamp Duty
$56,110
Est. Weekly Rent
$572/wk
Gross Yield
2.22%
Year 1 After-Tax Cashflow
$-14,779
Est. Mortgage (80% LVR)
$1514/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

Despite its low ASPIRE Score™ of 59/100, this $1.34 million, 3-bedroom apartment at 34 Hassall St offers a spacious 122m² Parramatta layout from the ninth floor, positioned directly for future city views and immediate light rail access. The current yield of 2.22% translates to an estimated $572 per week in rent, but investors should note the first-year after-tax cashflow projection of -$14,779, requiring a strategy focused on long-term capital growth over immediate income.

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
Level9
AspectBuilding L02 - L21
Deposit (20%)$268,000
Loan Amount$1,072,000

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