Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2007
Level 20
Waterfront Living Secured Residences
Rhodes — Unit 2007 | 1B/1B/0C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
75ASPIRE
$910,000
3.9% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
0
Car Spaces
58m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$910,000
NSW Stamp Duty
$35,480
Est. Weekly Rent
$680/wk
Gross Yield
3.89%
Year 1 After-Tax Cashflow
$-2,051
Est. Mortgage (80% LVR)
$1028/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
Priced at $910,000, this investment-grade unit capitalises on Rhodes’ 12.5% annual growth, offering a strategic entry point just above the suburb median. This high-level 1-bedroom apartment delivers a modern, low-maintenance lifestyle perfectly aligned with the strong rental demand from local professionals, evidenced by the 1.8% vacancy rate. With an ASPIRE Score of 75/100, this asset presents a compelling $680/week rental proposition, designed to harness the suburb's 52% five-year growth trajectory.
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
Level20
AspectBuilding R
Deposit (20%)$182,000
Loan Amount$728,000
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