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
Unlocking Cash Flow & Capital Growth in Parramatta
Discover the hidden potential of Parramatta apartments with our data-driven guide, revealing insights on rental yields,
Maximize Your Parramatta Property Investment Savings
Unlock the secrets to maximizing your investment in Parramatta with strategic stamp duty savings, savvy entity structuri
Living in Kensington: Your Guide to Melbourne's Village Lifestyle
Discover Kensington, Melbourne's hidden gem, where vibrant cafes, a close-knit community, and a charming village atmosph
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