Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 902
Level 9
2-Bedroom with City Views Residences
Harris Tower — Unit 902 | 2B/2B/1C
34 Hassall St Parramatta NSW 2150 · Parramatta, NSW 2150
61ASPIRE
$955,000
3.1% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
101m²
Total Area
Aspect: Building L02 - L21
Financial Analysis
Purchase Price
$955,000
NSW Stamp Duty
$37,505
Est. Weekly Rent
$572/wk
Gross Yield
3.11%
Year 1 After-Tax Cashflow
$-6,329
Est. Mortgage (80% LVR)
$1079/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 an impressive 5-year unit growth of 28.2% for Parramatta, this $955,000 apartment presents a strong capital growth proposition over its current yield. The 2-bedroom, 2-bathroom configuration on level nine offers city views and is steps from the light rail, aligning with the suburb’s 90/100 transport score. While the ASPIRE Score™ of 61/100 indicates a focus on long-term appreciation, the $572 weekly rent reflects solid demand in a market with a tight 2.8% vacancy rate.
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
Level9
AspectBuilding L02 - L21
Deposit (20%)$191,000
Loan Amount$764,000
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