Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 1005
Level 10
Waterfront Living Secured Residences
Rhodes — Unit 1005 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
70ASPIRE
$1,220,000
2.9% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
86m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,220,000
NSW Stamp Duty
$49,510
Est. Weekly Rent
$680/wk
Gross Yield
2.90%
Year 1 After-Tax Cashflow
$-8,855
Est. Mortgage (80% LVR)
$1378/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 at $1,220,000, this 2 bedroom apartment in Rhodes presents a 43.5% premium over the suburb median, justified by its prime 10th-floor position in 'Building R' and offering sophisticated, low-maintenance living for capital-focused investors. With an ASPIRE Score™ of 70/100 reflecting Rhodes' robust 12.5% annual growth, the initial $8,855 annual cashflow shortfall is a strategic entry cost for a high-demand asset where median rents sit at a strong $680 per week.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Top Regional Towns for Property Investment in 2026 - Part 3
Discover the top regional towns poised for property investment in 2026, spotlighting hidden gems with affordable prices
Top Regional Towns for Property Investment in 2026 - Part 2
Discover the top regional towns poised for growth in 2026, where affordable properties meet untapped potential—invest in
Top Regional Towns for Property Investment in 2026 - Part 1
Discover the top regional towns for property investment in 2026, highlighting hidden gems with affordable prices and str
Quick Summary
Property Typeproject
Level10
AspectBuilding R
Deposit (20%)$244,000
Loan Amount$976,000
Development Features
**FEATURE HIGHLIGHTS**
• **Secure your waterfront lifestyle** from $835
000 in Rhodes Peninsula — Sydney's fastest-growing connected community with 12 minutes to CBD via direct train access
• **Move in sooner** with construction already commenced by iCIRT-rated developer Deicorp
eliminating typical project delays and uncertainty
• **Walk everywhere that matters** — 2 minutes to Rhodes Train Station
direct connection to Rhodes Central shopping
and waterfront dining at Rhodes Waterside
• **Enjoy premium finishes** in meticulously designed 1-bedroom apartments featuring quality fixtures
spacious layouts
and expansive city/district views
• **Relax in your private resort** with exclusive resident-only podium garden offering open lawns
communal BBQs