Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 1106
Level 11
Waterfront Living Secured Residences
Rhodes — Unit 1106 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
70ASPIRE
$1,250,000
2.8% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
83m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,250,000
NSW Stamp Duty
$51,160
Est. Weekly Rent
$680/wk
Gross Yield
2.83%
Year 1 After-Tax Cashflow
$-9,513
Est. Mortgage (80% LVR)
$1412/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
Positioned with a premium $1.25M price point that reflects its prime waterfront lifestyle, this 2 bedroom apartment in Rhodes offers a solid investment foundation with its 70/100 ASPIRE Score™. The modern 2 bed, 2 bath configuration provides a low-maintenance lock-and-leave lifestyle suited to professionals capitalising on the suburb’s 4.2% rental yield. While the estimated annual cashflow sits at -$9,513, the $680 weekly rent aligns with strong local demand evidenced by the suburb's low 1.8% vacancy rate, securing tenancy in a growth market.
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
Level11
AspectBuilding R
Deposit (20%)$250,000
Loan Amount$1,000,000
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