Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit 2801
Level 28

2-Bedroom with City Views Residences

Harris Tower — Unit 2801 | 1B/1B/0C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

66ASPIRE
$785,000
3.8% gross yield

Residence Configuration

1
Bedroom
1
Bathroom
0
Car Spaces
76
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$785,000
NSW Stamp Duty
$29,855
Est. Weekly Rent
$572/wk
Gross Yield
3.79%
Year 1 After-Tax Cashflow
$-2,598
Est. Mortgage (80% LVR)
$887/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 priced above the $620,000 median, this high-floor 1 bedroom apartment capitalises on Parramatta's strong 7.8% annual unit growth and delivers a solid 3.79% yield from its $572 weekly rent. Positioned on level 28 with doorstep light rail access, it offers a low-maintenance lifestyle in the heart of Sydney's second CBD. With an ASPIRE Score™ of 66/100, investors should note the estimated first-year cashflow of -$2,598, underscoring a strategy focused on long-term capital growth over immediate income.

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
Level28
AspectBuilding L22 - L40
Deposit (20%)$157,000
Loan Amount$628,000

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