Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit 1804
Level 18

2-Bedroom with City Views Residences

Harris Tower — Unit 1804 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

60ASPIRE
$1,152,000
2.6% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
106
Total Area
Aspect: Building L02 - L21

Financial Analysis

Purchase Price
$1,152,000
NSW Stamp Duty
$46,370
Est. Weekly Rent
$572/wk
Gross Yield
2.58%
Year 1 After-Tax Cashflow
$-10,653
Est. Mortgage (80% LVR)
$1301/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 2 bedroom apartment Parramatta investment offers a $572 weekly rent, but its 2.58% yield is significantly below the suburb's high 4.8% median, contributing to its ASPIRE Score™ of 60/100. The 18th-floor residence provides two bathrooms and direct light rail access, positioning it for strong tenant demand in this 90/100 transport-scored hub. With an estimated first-year after-tax cashflow of -$10,653, this $1,152,000 property is geared for the long-term investor targeting Parramatta's 7.8% annual unit growth.

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
Level18
AspectBuilding L02 - L21
Deposit (20%)$230,400
Loan Amount$921,600

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