Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 1704
Level 17
Waterfront Living Secured Residences
Rhodes — Unit 1704 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
66ASPIRE
$1,380,000
2.6% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
95m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,380,000
NSW Stamp Duty
$58,310
Est. Weekly Rent
$680/wk
Gross Yield
2.56%
Year 1 After-Tax Cashflow
$-12,366
Est. Mortgage (80% LVR)
$1559/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
While priced at a $530,000 premium to the suburb's $850,000 median, this $1.38M, 95sqm apartment offers a strategic position in a high-growth corridor with a 78/100 ASPIRE Score™. Its 17th-floor, two-bedroom layout in 'Building R' delivers a low-maintenance lifestyle in one of Sydney's most connected waterfront precincts. The estimated $680/week rent capitalises on Rhodes' strong 4.2% market yield, with future value driven by 52% 5-year unit growth and its future Sydney Metro West location.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Financing a Green Home: Your Guide to Eco-Friendly Mortgages
Explore innovative mortgage options tailored for eco-conscious investors, unlocking financial pathways to sustainable li
Hidden Costs of Off-the-Plan Apartments Revealed
Discover the hidden costs of off-the-plan apartments that first-home buyers often overlook. Learn essential tips to navi
Off-the-Plan Apartments vs. Established Properties: Key Insights
Explore the pros and cons of off-the-plan apartments versus established properties to make informed investment decisions
Quick Summary
Property Typeproject
Level17
AspectBuilding R
Deposit (20%)$276,000
Loan Amount$1,104,000
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