Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit 3701
Level 37

2-Bedroom with City Views Residences

Harris Tower — Unit 3701 | 3B/2B/2C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

57ASPIRE
$2,185,000
1.4% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
178
Total Area
Aspect: Building L22 - L40

Financial Analysis

Purchase Price
$2,185,000
NSW Stamp Duty
$102,585
Est. Weekly Rent
$572/wk
Gross Yield
1.36%
Year 1 After-Tax Cashflow
$-33,324
Est. Mortgage (80% LVR)
$2468/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 investment in Parramatta carries a significant price premium over the $620,000 unit median, yet its ASPIRE Score™ of 57/100 indicates underperformance against key metrics. The 37th-floor configuration offers expansive interior space at 178m², delivering a high-end lifestyle with direct light rail access for unparalleled connectivity. The $2,185,000 outlay generates an estimated yield of just 1.36%, resulting in a first-year after-tax cashflow deficit of $33,324 which requires substantial investor equity.

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
Level37
AspectBuilding L22 - L40
Deposit (20%)$437,000
Loan Amount$1,748,000

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