Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 1807
Level 18
Waterfront Living Secured Residences
Rhodes — Unit 1807 | 1B/1B/0C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
75ASPIRE
$900,000
3.9% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
0
Car Spaces
58m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$900,000
NSW Stamp Duty
$35,030
Est. Weekly Rent
$680/wk
Gross Yield
3.93%
Year 1 After-Tax Cashflow
$-1,831
Est. Mortgage (80% LVR)
$1017/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
This 1 bedroom apartment in Rhodes presents a strategically priced entry point at $900,000, positioned just above the suburb's $850,000 median with a robust ASPIRE Score of 75. The 18th-floor residence offers a low-maintenance, high-connectivity lifestyle ideal for the area's young professional tenant pool. With an estimated rent of $680 per week securing a 3.93% yield, investors benefit from Rhodes' strong 12.5% annual growth while the manageable $1,831 first-year cashflow shortfall is easily offset by substantial capital gains.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Kensington Investment Blueprint: Your Guide to Property Success
Unlock the potential of Kensington's $1.15M unit market with our strategic guide on stamp duty, entity structuring, and
Melrose Park Investment Opportunity: A Prime 2 Bed, 2 Bath Guide
Discover why Melrose Park's new 2 bed, 2 bath project is a standout investment in Sydney's Inner West, offering high ren
Melrose Park Living: Cafés, Community & Convenience
Discover the charm of Melrose Park, where community cafés, excellent schools, and convenient transport links make it the
Quick Summary
Property Typeproject
Level18
AspectBuilding R
Deposit (20%)$180,000
Loan Amount$720,000
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