Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 1303
Level 13
Waterfront Living Secured Residences
Rhodes — Unit 1303 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
70ASPIRE
$1,200,000
3.0% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
93m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,200,000
NSW Stamp Duty
$48,530
Est. Weekly Rent
$680/wk
Gross Yield
2.95%
Year 1 After-Tax Cashflow
$-8,416
Est. Mortgage (80% LVR)
$1355/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 $1,200,000, this high-floor two-bedroom apartment presents a strategic entry into a suburb where unit prices have surged 12.5% in the past year, offering modern convenience and immediate proximity to Rhodes' vibrant waterfront precinct. While the $680 per week estimated rent generates a 2.95% yield, its strong 70/100 ASPIRE Score reflects the underlying market momentum, with the first-year after-tax cashflow position of -$8,416 being a calculated trade-off for significant capital growth in a high-demand, low-vacancy locale.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Rhodes Peninsula: Waterfront Living from $835K
Discover the Rhodes Peninsula as a prime investment opportunity for waterfront living, with prices starting at $835,000
Extraordinary Coastal Collection: Little Bay Apartments
Discover why Little Bay's oceanfront residences stand out for investors, offering architectural excellence, breathtaking
Zetland Lifestyle: Your Guide to Urban Convenience
Discover how Zetland is transforming urban living with its vibrant cafes, efficient transport, and a strong community sp
Quick Summary
Property Typeproject
Level13
AspectBuilding R
Deposit (20%)$240,000
Loan Amount$960,000
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