Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 1306
Level 13

Waterfront Living Secured Residences

Rhodes — Unit 1306 | 2B/2B/1C

1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138

69ASPIRE
$1,270,000
2.8% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
83
Total Area
Aspect: Building R

Financial Analysis

Purchase Price
$1,270,000
NSW Stamp Duty
$52,260
Est. Weekly Rent
$680/wk
Gross Yield
2.78%
Year 1 After-Tax Cashflow
$-9,952
Est. Mortgage (80% LVR)
$1434/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 49% above the suburb’s median unit price, this $1,270,000 asset presents a strategic entry into Rhodes’ high-growth market, which has delivered 52% growth over five years. The 13th-floor 2-bed, 2-bath apartment offers a premium low-maintenance lifestyle, directly connected to Rhodes’ celebrated waterfront parks and dining precinct. While the initial cashflow is negative, the property’s strong 69/100 ASPIRE Score™ signals robust underlying fundamentals for a long-term capital growth strategy in a suburb with acute rental demand and vacancy at just 1.8%.

Interested in this residence?

Get a personalised financial analysis including tax benefits, depreciation schedule, and cashflow projection.

Pre-Approval

Get pre-approved for this residence with competitive rates.

Your Agent

Graham Chee
Ding Real Estate
0283388900 [email protected]

Quick Summary

Property Typeproject
Level13
AspectBuilding R
Deposit (20%)$254,000
Loan Amount$1,016,000

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