Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit 3504
Level 35

2-Bedroom with City Views Residences

Harris Tower — Unit 3504 | 2B/2B/1C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

59ASPIRE
$1,360,000
2.2% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
101
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$1,360,000
NSW Stamp Duty
$57,210
Est. Weekly Rent
$572/wk
Gross Yield
2.19%
Year 1 After-Tax Cashflow
$-15,218
Est. Mortgage (80% LVR)
$1536/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

With a high ASPIRE Score™ of 84 for the suburb, this Parramatta 2 bedroom apartment investment offers a superior yield of 4.8% against a $620,000 median. Unit 3504 delivers a premium 2-bed, 2-bath configuration spanning 101m², positioned on the 35th floor with direct light rail access for a high-amenity lifestyle. While the $572 weekly rent aligns with strong local demand, the 2.19% yield creates a first-year cashflow position, demanding a strategy focused on capital growth to leverage Parramatta's 28.2% 5-year unit appreciation.

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
Level35
AspectBuilding L22 - L40
Deposit (20%)$272,000
Loan Amount$1,088,000

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