Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit 505
Level 5

2-Bedroom with City Views Residences

Harris Tower — Unit 505 | 1B/1B/0C

34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150

66ASPIRE
$750,000
4.0% gross yield

Residence Configuration

1
Bedroom
1
Bathroom
0
Car Spaces
76
Total Area
Aspect: Building L02 - L21

Financial Analysis

Purchase Price
$750,000
NSW Stamp Duty
$28,280
Est. Weekly Rent
$572/wk
Gross Yield
3.97%
Year 1 After-Tax Cashflow
$-1,830
Est. Mortgage (80% LVR)
$847/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 median unit price of $620,000, this $750,000 1 bedroom apartment presents a prime position in Parramatta’s high-growth market, having delivered 7.8% growth in the past year. The 5th-floor residence offers immediate light rail access for a tenant lifestyle scoring 90/100 for transport, aligning with strong rental demand in a suburb with a tight 2.8% vacancy rate. While the 3.97% yield requires strategic planning, its ASPIRE Score of 66/100 highlights a core Parramatta investment with a $28,280 stamp duty outlay and significant long-term growth potential.

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
Level5
AspectBuilding L02 - L21
Deposit (20%)$150,000
Loan Amount$600,000

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