Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 2004
Level 20

Waterfront Living Secured Residences

Rhodes — Unit 2004 | 2B/2B/1C

1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138

66ASPIRE
$1,410,000
2.5% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
95
Total Area
Aspect: Building R

Financial Analysis

Purchase Price
$1,410,000
NSW Stamp Duty
$59,960
Est. Weekly Rent
$680/wk
Gross Yield
2.51%
Year 1 After-Tax Cashflow
$-13,025
Est. Mortgage (80% LVR)
$1593/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 an ASPIRE Score™ of 66/100 and commanding a $1,410,000 price, this 2 bedroom apartment Rhodes investment offers a premium position, delivering a 95m² internal footprint and a 20th-floor vantage point in a modern waterfront precinct. The $680 weekly estimated rent underscores the area's strong rental demand, translating to a 2.51% yield for a strategic buyer focused on long-term capital growth in this high-amenity corridor. Your first-year after-tax cashflow position of $-13,025 is offset by the suburb's impressive 12.5% annual unit growth, highlighting a classic growth-over-yield strategy.

Interested in this residence?

Get a personalised financial analysis including tax benefits, depreciation schedule, and cashflow projection.

Pre-Approval

Get pre-approved for this residence with competitive rates.

Your Agent

Graham Chee
Ding Real Estate
0283388900 [email protected]

Quick Summary

Property Typeproject
Level20
AspectBuilding R
Deposit (20%)$282,000
Loan Amount$1,128,000

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