Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit 2408
Level 24

2-Bedroom with City Views Residences

Harris Tower — Unit 2408 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

61ASPIRE
$1,021,000
2.9% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
106
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$1,021,000
NSW Stamp Duty
$40,475
Est. Weekly Rent
$572/wk
Gross Yield
2.91%
Year 1 After-Tax Cashflow
$-7,777
Est. Mortgage (80% LVR)
$1153/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 $1,021,000 2-bedroom apartment in Parramatta presents a strategic counter-cyclical opportunity at a notable discount to the suburb's $620,000 unit median. Positioned on the 24th level with commanding city views and direct light rail access, it delivers a high-amenity lifestyle for a premium tenant. With an ASPIRE Score of 61/100, investors should note the $7,777 first-year cashflow deficit is offset by high-growth exposure in a market with 7.8% annual unit growth and strong rental 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
Level24
AspectBuilding L22 - L40
Deposit (20%)$204,200
Loan Amount$816,800

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