Districts
SuburbsBlogSearch
|My DistrictsMy AreasSavedAlerts
Sign inGet started
Districts
SuburbsBlogSearch
|My DistrictsMy AreasSavedAlerts
Sign inGet started

NSW › Rosehill › James Ruse Dr

406/120 James Ruse Dr, Rosehill NSW 2142

For saleUnit

$549,000

For sale

Asking

2

Bedrooms

2

Bathrooms

1

Car spaces

102 m²

Land

Districts ViewPrice evidencePlanningSite constraintsHistoryListing

Districts View

Given the $549,000 ask, is this worth your time?

Why this ask?

  • FactListed for sale, asking $549,000(Listing record · 3 June 2026)
  • FactLand 102 m²; no building size recorded.(Property record)
  • CalculationAsk is 60% below the Rosehill median recorded sale ($1,370,000, n=8, last 24 months).(Districts calculation from recorded sales)
  • CalculationIf it leased at Rosehill's advertised median rent ($585/wk), implied gross yield would be 5.54% — this is not a rent for this listing.(Districts scenario calculation)

What could make it worth more?

No upside evidence detected in the data Districts holds for this lot.

What could make it worth less?

No detected risks — but see the checklist: absence of evidence is not an all-clear.

What should you verify next?

  1. 1Official planning layers are still retrieving for this parcel — check back before relying on zoning or overlay absence.
  2. 2No hazard layer has been retrieved — confirm flood, bushfire and heritage exposure from council mapping before an offer.

Each line above is labelled. A fact is quoted from the named source, with its date. A calculation is worked out by Districts from those facts — you can check the arithmetic. An interpretation is Districts' opinion of what the evidence means, not a fact, a valuation, or advice. Anything we haven't retrieved yet is marked as missing rather than treated as a pass.

Price evidence

The ask against the evidence

Asking

$549,000

Asking · $5,382/m² of land

No recorded sale for this property.

Rosehill at a glance

4,877

People

$1,370,000

Median sale

$585/wk

Median rent

2.22%

Suburb gross yield

Median sale from 8 recorded sales (last 24 months) — a Districts calculation.

See the full Rosehill report →

Vs Rosehill

-59.9%

Median sale

Suburb $1,370,000

+3.32 pp

Gross yield

Suburb 2.22%

Suburb median $1,370,000 from 8 recorded sales (last 24 months) — a Districts calculation, not a portal figure.

Total cost to purchase

Purchase Price
$549,000
Stamp Duty (New South Wales)
$19,117
Transfer/Registration Fee
$167
Mortgage Registration (est., if financed)
$200
Legal & Conveyancing (est.)
$2,000
Building & Pest Inspection (est.)
$700
Rates & Water Adjustment at Settlement (est.)
$800
Total cash required
$571,984

$22,984 on top of the price (4.2% extra)

  • Stamp Duty (New South Wales)
  • Transfer/Registration Fee
  • Mortgage Registration
  • Legal & Conveyancing
  • Building & Pest Inspection
  • Rates & Water Adjustment

Estimates only, at standard investor rates — no first-home or owner-occupier concessions applied. Not included: lenders mortgage insurance (usually applies when borrowing more than 80% of the price), loan application and settlement fees from your lender, the foreign-purchaser duty surcharge, and building insurance — in Queensland the property is at your risk from the first business day after signing, not from settlement. Verify with your conveyancer.

Stamp duty and transfer fees: New South Wales schedules from 2026-07-01. Ongoing council rates and land tax are not included.

Rental yield

Pre-filled with Rosehill's advertised median rent — not a rent for this listing.

Net yield
4.04%
Annual cashflow (pre-tax)
$-6,363
Interest cover (DSCR)
0.78
Annual rent
$30,420
Operating expenses
$8,235
Loan amount
$439,200
Annual interest
$28,548
Gross yield
5.54%

Gross yield is weekly rent × 52 ÷ price. Net yield subtracts operating expenses. Cashflow then subtracts interest-only interest on price × LVR. Tax, vacancies, and principal repayments are not included.

Open the full yield calculator →

Planning

Planning and development

Planning data is being calculated

Development activity

Data unavailable

Source

  • Provider: unavailable
  • Dataset: unavailable
  • Retrieved: not yet retrieved
  • Version: planning-v1

Planning facts are copied from official government GIS where available. Where an official property PDF exists (VicPlan, PlanBuild), Districts stores and serves that original document. Neither is a planning certificate, survey, or advice.

Site

Terrain

Terrain has not been calculated for this property yet.

Slope is calculated on a projected metric grid from a public DEM clip of the official parcel. This is not a survey, engineering, or insurance assessment.

Flood, bushfire and heritage

i

Flood

Not retrieved

Flood exposure has not been retrieved from any source for this property yet. Unknown is not the same as clear.

Bushfire

Not retrieved

Bushfire exposure has not been retrieved from any source for this property yet. Unknown is not the same as clear.

Heritage

Not retrieved

Heritage listing has not been retrieved from any source for this property yet. Unknown is not the same as clear.

Records

Property history

  1. Listed$549,000available3 June 2026

Events are recorded observations from public listings, kept with their source and date. Missing values are shown as unknown, never estimated.

Capital growth

NSW

Why this lot, not just this suburb

Why could this property outperform?

Planning layers have not been retrieved for this property yet. A suburb median or growth rate is not a reason this particular lot would outperform. Funded catalyst catchments are not loaded. A TOD badge is not this product.

What could kill that thesis?

Confidence: low

Official flood overlay has not been retrieved (pending). Missing layer is unknown, not “no.” NSW has a statewide DA API. Nearby (100–800 m) applications are not loaded for this property yet.

Rental

Income, competition, and yield

What will it realistically rent for?

Confidence: low

No advertised rent is recorded. Suburb median rent $585/week — not this address. An inferred likely-rent range is not shown until official bond series are loaded for this dwelling type and bedrooms.

What competition will it face?

Current comparable rental listings within 400 m of this lot are not loaded. NSW has a statewide DA API. Nearby (100–800 m) applications are not loaded for this property yet. Supply pressure needs comparable listings near this lot plus a nearby DA pipeline. Neither is loaded. Suburb vacancy or leased-tape days are not this property’s competition.

What does the yield actually look like?

Confidence: low

Gross yield if leased at the suburb aggregate is 5.5%. The yield that matters is the one on achieved rent, which has not been inferred for this address. Net yield (land tax, rates, insurance, vacancy) is not loaded. NSW net yield needs land tax and VG inputs that are not loaded. Gross yield from listings is not net yield.

Verdict

What this means for this property

Districts view

Not enough official evidence yet to underwrite this as an investment.

Detail

The same ten questions apply to every property. Missing flood, nearby DAs, achieved rents, or lot geometry is unknown — not “no.”

Read more

Do not treat a suburb median, an advertised yield, or a listing score as the case for this lot.

The evidence loaded so far isn't enough on its own to change a buy, offer, or walk-away decision for this property.

Evidence

What is known for this property

Districts asks the same ten questions of every property. If one shows as unknown, that data isn't published for this state or hasn't been loaded yet — the question stays visible so you can see exactly what's missing.

1 of 10 questions answered so far

  • Development optionality of this lot

    Unknown

    Planning layers have not been retrieved for this property yet.

  • Nearby development pipeline

    Unknown

    NSW has a statewide DA API. Nearby (100–800 m) applications are not loaded for this property yet.

  • Honest achievable rent

    Knownlow

    This is not “bond data says this address leases for $X.” The comparable figure is a suburb advertised/median rent, not this property. Official bond files (postcode or suburb × type × bedrooms) are not loaded yet.

  • Rental supply pressure

    Unknown

    Supply pressure needs comparable listings near this lot plus a nearby DA pipeline. Neither is loaded.

  • Why is this cheap?

    Unknown

    The constraint stack has not been retrieved for this lot, so Districts cannot explain a discount versus land size.

  • Lot-level flood

    Unknown

    Official flood overlay has not been retrieved (pending). Missing layer is unknown, not “no.”

  • Catalyst exposure

    Unknown

    Funded catalyst catchments are not loaded. A TOD badge is not this product.

  • This lot's DA history

    Unknown

    Development applications have not been queried for this parcel.

  • Statutory land value versus ask

    Unknown

    NSW Valuer General land values are not loaded for this property yet.

  • Net yield / holding costs

    Unknown

    NSW net yield needs land tax and VG inputs that are not loaded. Gross yield from listings is not net yield.

Area

Rosehill in one glance

Rosehill at a glance

4,877

People

$1,370,000

Median sale

$585/wk

Median rent

2.22%

Suburb gross yield

Median sale from 8 recorded sales (last 24 months) — a Districts calculation.

See the full Rosehill report →

Keep researching

  • Why Rosehill? Read the area thesis →
  • What else is on the market in Rosehill →
  • Other records on James Ruse Dr →

Listing material

Listed by Riverbank Real Estate

The Perfect Two-Bedroom Family Apartment

Set on the sixth floor, this stylish modern two-bedroom apartment offers an abundance of natural light, floating floorboards throughout, spacious interiors and sweeping skyline views. Designed for comfortable modern living, the generous floor plan delivers a practical layout in a well-connected Rosehill location.

Both bedrooms feature built-in wardrobes, while the master bedroom enjoys the added convenience of a private ensuite. The open-plan living and dining area flows seamlessly from the contemporary kitchen, complete with gas cooking, stone benchtops and ample storage.

Additional highlights include reverse cycle air conditioning, separate internal laundry with dryer, 400m from Rosehill Metro Station, 550m from Woolworths Supermarket, secure underground parking located conveniently with lift access adds further appeal, making this an excellent opportunity for both owner-occupiers and investors.

Read the full description

Property features include:

Lift access in the building

Two spacious bedrooms with built-in wardrobes, master with ensuite

Modern gas kitchen with stone benchtops, dishwasher and generous cupboard space

Separate internal laundry with dryer

Open-plan lounge and dining area with reverse cycle air conditioning

Access to the top-floor common terrace with impressive city and racecourse views

One secure underground car space

Within close proximity to:

Public Transport

•Bus Stop on James Ruse Drive – 210m – 2 min walk

• Rosehill Metro Station – 400m – 4 min walk

• Harris Park Train Station – 1.6Km – 20 min walk

• Parramatta Train Station – 1.9Km – 5 min drive

Shops

• Woolworths: 550m – 7 min walk

• Westfield Paramatta: 1.9Km – 5 min drive

• Patel Brothers Supermarket: 900m – 12 min walk

Schools

• Pre-School: Little Angels Kindergarten – 400m – 5 min walk

•Primary: Rosehill Public School – 400m – 5 min walk

•Secondary: Arthur Phillip High School – 2Km – 5 min drive

•Secondary: Macarthur Girls High School – 2Km – 5 min drive

ONLINE enquiry policy – All email & online enquiries received from this website will not be attended to if a number & email address are not provided. All information contained herein is gathered from sources we deem to be reliable. However, we cannot guarantee its accuracy and interested persons should rely on their own enquiries.

Disclaimer: The information presented has been furnished from sources we deem to be reliable. We have not verified whether or not the information is accurate and do not accept any responsibility to any person and do no more than pass it on. All interested parties should rely on their own enquiries in order to determine the accuracy of this information.

Listing description written by Hassan Derbas, Riverbank Real Estate — reproduced as published, not verified by Districts.

Also look at

Also for sale in Rosehill

  • U416, 110-114 James Ruse Dr, Rosehill NSW 2142

    0-bed unit. Asking $259K.

    For sale
  • U2, 1-9 Eleanor St, Rosehill NSW 2142

    3-bed townhouse. Currently listed.

    For sale
  • U3, 12-16 Hope St, Rosehill NSW 2142

    2-bed unit. Asking $550K.

    For sale
  • U102, 3 Weston St, Rosehill NSW 2142

    2-bed apartment. Asking $580K.

    For sale
Districts

Australian property research from recorded sales, listings, and official layers. Missing data is shown as unavailable, never filled in.

Research

  • Property search
  • Suburb profiles
  • Blog
  • Calculators
  • Follow suburbs
  • Sign in

Learn

  • How we use data
  • What's covered
  • Questions
  • Who it's for
  • Access

Company

  • About
  • Contact
  • support@districts.com.au

Legal

  • Privacy
  • Terms

© 2026 Districts

districts.com.au

Research purposes only. Not personal financial advice, a valuation, or a planning certificate. Always speak to a licensed financial adviser before you act.