Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 1405
Level 14
Waterfront Living Secured Residences
Rhodes — Unit 1405 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
70ASPIRE
$1,260,000
2.8% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
84m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,260,000
NSW Stamp Duty
$51,710
Est. Weekly Rent
$680/wk
Gross Yield
2.81%
Year 1 After-Tax Cashflow
$-9,733
Est. Mortgage (80% LVR)
$1423/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
Commanding a price 48% above the median, Unit 1405 at 1 Marquet St is a premium proposition validated by its ASPIRE Score of 70/100. This 84m², sun-drenched 2-bedroom apartment offers a lock-and-leave lifestyle in a tightly held waterfront precinct, directly tapping into Rhodes' 12.5% annual growth. While the $680/week estimated rent yields 2.81%, the strategic $1.26m outlay targets long-term capital appreciation driven by severe local supply constraints and a 1.8% vacancy rate.
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
Level14
AspectBuilding R
Deposit (20%)$252,000
Loan Amount$1,008,000
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