Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 1503
Level 15
2-Bedroom with City Views Residences
Harris Tower — Unit 1503 | 3B/2B/1C
34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150
59ASPIRE
$1,413,000
2.1% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
1
Car Space
122m²
Total Area
Aspect: Building L02 - L21
Financial Analysis
Purchase Price
$1,413,000
NSW Stamp Duty
$60,125
Est. Weekly Rent
$572/wk
Gross Yield
2.11%
Year 1 After-Tax Cashflow
$-16,381
Est. Mortgage (80% LVR)
$1596/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 $1,413,000 price point commanding a significant premium over Parramatta's $620,000 unit median, this 3 bedroom, 2 bathroom apartment offers a spacious 122m² floorplan on the 15th floor. The estimated rent of $572 per week generates a 2.11% yield, contributing to a first-year after-tax cashflow position of -$16,381, reflected in its ASPIRE Score of 59/100. This positions the asset for investors prioritising long-term capital growth over immediate income, leveraging Parramatta's strong 28.2% five-year unit growth trajectory within a high-demand rental market.
Explore Other Residences
Related Insights
Parramatta Suburb Profile
2150 · Median $620K
Property Insights

Crows Nest 2026 Market Analysis: Top Sydney Villages
Discover Crows Nest's property market potential in 2026, featuring data-driven insights on unit growth, investment oppor

Discovering Little Bay Lifestyle: Affordable Coastal Living
Discover the charm of Little Bay, NSW 2036, where coastal living meets community vibes—offering a unique lifestyle witho

Parramatta Market Analysis 2026: A Growth Hub in Sydney's West
Discover how Parramatta's property market is set to outpace Sydney's city averages by 2026, with robust investment yield
Quick Summary
Property Typecommercial
Level15
AspectBuilding L02 - L21
Deposit (20%)$282,600
Loan Amount$1,130,400
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