Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit 2102
Level 21

2-Bedroom with City Views Residences

Harris Tower — Unit 2102 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

60ASPIRE
$1,063,000
2.8% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,063,000
NSW Stamp Duty
$42,365
Est. Weekly Rent
$572/wk
Gross Yield
2.80%
Year 1 After-Tax Cashflow
$-8,699
Est. Mortgage (80% LVR)
$1201/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 premium 2 bedroom apartment Parramatta investment commands a $1,063,000 price point, reflecting its significant upside and positioning well above the suburb's $620,000 unit median. The 21st-floor layout offers direct light rail access, translating high 90/100 Transport and 85/100 Walkability scores into exceptional tenant appeal. With an ASPIRE Score™ of 60/100 highlighting its engineered potential, the estimated $572/week rent taps into Parramatta's tight 2.8% vacancy rate for robust long-term demand.

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
Level21
AspectBuilding L02 - L21
Deposit (20%)$212,600
Loan Amount$850,400

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