Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 201
Level 2
Waterfront Living Secured Residences
Rhodes — Unit 201 | 1B/1B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
74ASPIRE
$985,000
3.6% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
1
Car Space
77m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$985,000
NSW Stamp Duty
$38,855
Est. Weekly Rent
$680/wk
Gross Yield
3.59%
Year 1 After-Tax Cashflow
$-3,697
Est. Mortgage (80% LVR)
$1113/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
Positioned in a suburb where the median unit price is $850,000, this $985,000 investment offers a strategic entry into Rhodes with an ASPIRE Score™ of 74/100. The 77m² one-bedroom layout in 'Building R' provides a low-maintenance foothold in a sought-after, amenity-rich waterfront community. While the estimated $680/wk rent delivers a 3.59% yield, investors can leverage strong 12.5% annual growth and tight 1.8% vacancy rates for solid capital appreciation.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Melrose Park's $750k Blueprint: 4.5% Yield & 4.8% Growth
Unlock the potential of Melrose Park with our comprehensive guide to its $750k blueprint, revealing a 4.5% rental yield
Mastering Macquarie Parks Investment Strategy
Unlock your investment potential in Macquarie Park with our expert blueprint, guiding you through optimal stamp duty str
Rhodes Redefined: Premium Waterfront Living from $835K
Discover lucrative investment opportunities in Rhodes' premium waterfront properties, boasting exceptional rental yields
Quick Summary
Property Typeproject
Level2
AspectBuilding R
Deposit (20%)$197,000
Loan Amount$788,000
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