Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 1301
Level 13
Waterfront Living Secured Residences
Rhodes — Unit 1301 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
65ASPIRE
$1,490,000
2.4% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
86m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,490,000
NSW Stamp Duty
$64,360
Est. Weekly Rent
$680/wk
Gross Yield
2.37%
Year 1 After-Tax Cashflow
$-14,780
Est. Mortgage (80% LVR)
$1683/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
This $1,490,000 2-bedroom apartment presents a unique $360,000 premium over the suburb median, reflecting its prime waterfront positioning in a precinct with a robust 75/100 Growth Potential score. Level 13 in this premium 'Building R' delivers a sought-after north-facing aspect, engineered for professionals capitalising on Rhodes' 78/100 walkability and transport network. With an ASPIRE Score™ of 65/100, the estimated $680/wk rent offers a 2.37% yield, positioning this asset for capital appreciation supported by the suburb's strong 12.5% annual unit growth.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Crows Nest Apartments: Your Investor's Guide to Strong Yields
Discover how Crows Nest Apartments can deliver a robust 4.8% rental yield and an impressive 12.2% annual growth, making
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
Quick Summary
Property Typeproject
Level13
AspectBuilding R
Deposit (20%)$298,000
Loan Amount$1,192,000
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