Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit 2303
Level 23

2-Bedroom with City Views Residences

Harris Tower — Unit 2303 | 3B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

58ASPIRE
$1,497,000
2.0% gross yield

Residence Configuration

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

Financial Analysis

Purchase Price
$1,497,000
NSW Stamp Duty
$64,745
Est. Weekly Rent
$572/wk
Gross Yield
1.99%
Year 1 After-Tax Cashflow
$-18,225
Est. Mortgage (80% LVR)
$1691/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 3 bedroom apartment offers a Parramatta investment with a premium configuration, though its $1.497m price point is a significant premium over the suburb's $620,000 unit median, resulting in a current ASPIRE Score™ of 58. The high-level aspect and light rail access at its doorstep provide a compelling lifestyle for tenants, supported by Parramatta's strong 90/100 growth potential. Investors should note the estimated first-year cashflow of -$18,225, requiring a strategy focused on long-term capital growth over immediate yield.

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
Level23
AspectBuilding L22 - L40
Deposit (20%)$299,400
Loan Amount$1,197,600

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