Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 1503
Level 15
Waterfront Living Secured Residences
Rhodes — Unit 1503 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
70ASPIRE
$1,220,000
2.9% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
93m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,220,000
NSW Stamp Duty
$49,510
Est. Weekly Rent
$680/wk
Gross Yield
2.90%
Year 1 After-Tax Cashflow
$-8,855
Est. Mortgage (80% LVR)
$1378/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
With a strong ASPIRE Score™ of 70/100, this premium 2 bedroom apartment Rhodes investment offers a lifestyle asset priced $370,000 above the median, reflecting its high-floor position and 93m² footprint. Level 15 offers expansive living spaces ideal for professionals seeking the celebrated Rhodes lifestyle, backed by robust 12.5% annual growth. The estimated $680/week rent underscores intense demand in a 1.8% vacancy market, positioning the property for strong capital appreciation despite the initial cashflow position.
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
Level15
AspectBuilding R
Deposit (20%)$244,000
Loan Amount$976,000
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