Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 501
Level 5
2-Bedroom with City Views Residences
Harris Tower — Unit 501 | 1B/1B/0C
34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150
70ASPIRE
$670,000
4.4% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
0
Car Spaces
76m²
Total Area
Aspect: Building L02 - L21
Financial Analysis
Purchase Price
$670,000
NSW Stamp Duty
$24,680
Est. Weekly Rent
$572/wk
Gross Yield
4.44%
Year 1 After-Tax Cashflow
$-74
Est. Mortgage (80% LVR)
$757/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
Priced below the Parramatta unit median at $670,000, this north-east facing 1-bedroom apartment is engineered for the commuter, positioned on the doorstep of the light rail for a 90/100 transport score. With Parramatta's unit market delivering 7.8% growth last year and a tight 2.8% vacancy rate, its $572 weekly rent projects strong tenant demand, translating to a 4.44% yield for a strategically located entry point.
Explore Other Residences
Related Insights
Parramatta Suburb Profile
2150 · Median $620K
Property Insights
Zetland 123-Residence: A Smart Investment Guide
Explore the investment potential of Zetland's 123-Residence Executive Sanctuary, featuring a 5.1% rental yield in Sydney
Negative Gearing in Zetland: What to Expect Post-2027
Explore the impact of 2027’s negative gearing reforms on Zetland's off-the-plan apartments. Understand grandfathered rig
Explore Parramatta's $620k Light Rail Apartments
Explore Parramatta's thriving real estate scene with our comprehensive guide on the $620,000 two-bedroom apartments offe
Quick Summary
Property Typecommercial
Level5
AspectBuilding L02 - L21
Deposit (20%)$134,000
Loan Amount$536,000
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