Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 1903
Level 19
Waterfront Living Secured Residences
Rhodes — Unit 1903 | 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
93m²
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 12.5% annual growth premium over the suburb median, this $1.26m, high-floor 2 bed, 2 bath apartment offers a sharply configured investment entry into Rhodes' modern waterfront lifestyle. Its ASPIRE Score of 70/100 is anchored by strong rental demand, evidenced by the suburb's tight 1.8% vacancy rate, translating to a secure $680 weekly income stream for investors.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Discover Affordable Apartments in Macquarie Park
Discover affordable apartments in Macquarie Park with stunning Lane Cove National Park views and a rare 10-year defects
Rhodes vs. Neighbours: Value in Sydney's Inner West
Explore how Rhodes outshines its Inner West neighbors in investment potential, offering high rental yields and unique va
Unlocking the Rhodes Equation: Prime $850k Units
Explore why the Rhodes Equation makes $850k units a prime investment with a 4.2% yield and impressive 12.5% growth poten
Quick Summary
Property Typeproject
Level19
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