Local Knowledge PropertyIntegrated Property Financial Advisory
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
122
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.

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
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