Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 102
Level 1
Waterfront Living Secured Residences
Rhodes — Unit 102 | 1B/1B/0C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
79ASPIRE
$835,000
4.2% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
0
Car Spaces
75m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$835,000
NSW Stamp Duty
$32,105
Est. Weekly Rent
$680/wk
Gross Yield
4.23%
Year 1 After-Tax Cashflow
$-405
Est. Mortgage (80% LVR)
$943/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 1.8% under the $850,000 suburb median, Unit 102 at 1 Marquet St presents a strategically priced entry into a high-growth Rhodes market with an ASPIRE Score of 79/100. This sunny, 75m² one-bedroom residence offers a low-maintenance, connected lifestyle ideal for the young professionals fuelling the suburb's strong rental demand, evidenced by the $680 per week market rent. With an immediate 4.23% yield, investors can leverage positive cashflow fundamentals while capitalising on the suburb's 12.5% annual unit growth.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Financing a Green Home: Your Guide to Eco-Friendly Mortgages
Explore innovative mortgage options tailored for eco-conscious investors, unlocking financial pathways to sustainable li
Hidden Costs of Off-the-Plan Apartments Revealed
Discover the hidden costs of off-the-plan apartments that first-home buyers often overlook. Learn essential tips to navi
Off-the-Plan Apartments vs. Established Properties: Key Insights
Explore the pros and cons of off-the-plan apartments versus established properties to make informed investment decisions
Quick Summary
Property Typeproject
Level1
AspectBuilding R
Deposit (20%)$167,000
Loan Amount$668,000
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