Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit 2203
Level 22

2-Bedroom with City Views Residences

Harris Tower — Unit 2203 | 3B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

58ASPIRE
$1,486,000
2.0% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
1
Car Space
122
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$1,486,000
NSW Stamp Duty
$64,140
Est. Weekly Rent
$572/wk
Gross Yield
2.00%
Year 1 After-Tax Cashflow
$-17,983
Est. Mortgage (80% LVR)
$1678/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

While its ASPIRE Score of 58/100 indicates a premium lifestyle focus over immediate yield, this high-floor 3-bedroom apartment offers significant future-proofing space. Commanding city views from the 22nd level, it provides expansive family living just footsteps from Parramatta’s light rail network. The estimated $572 weekly rent against the $1,486,000 price point reflects its strong tenant appeal in a suburb where unit values have grown 28.2% over five years, targeting long-term capital 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
Level22
AspectBuilding L22 - L40
Deposit (20%)$297,200
Loan Amount$1,188,800

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