Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 203
Level 2
Waterfront Living Secured Residences
Rhodes — Unit 203 | 1B/1B/0C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
76ASPIRE
$860,000
4.1% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
0
Car Spaces
72m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$860,000
NSW Stamp Duty
$33,230
Est. Weekly Rent
$680/wk
Gross Yield
4.11%
Year 1 After-Tax Cashflow
$-954
Est. Mortgage (80% LVR)
$971/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 an impressive 76/100 ASPIRE Score™, this $860,000 investment aligns with Rhodes’ surging 12.5% annual growth. Unit 203 presents a 72m² one-bedroom residence delivering a modern, lock-and-leave lifestyle within a vibrant, well-connected waterfront precinct. With a calculated $680 per week rent securing a strong 4.11% yield, it caters directly to the suburb's high-demand rental market driven by young professionals.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Extraordinary Coastal Collection: Little Bay Apartments
Discover why Little Bay's oceanfront residences stand out for investors, offering architectural excellence, breathtaking
Zetland Lifestyle: Your Guide to Urban Convenience
Discover how Zetland is transforming urban living with its vibrant cafes, efficient transport, and a strong community sp
Parramatta: Sydney's New Lifestyle Hub
Discover why Parramatta is redefining urban living in Sydney with its vibrant cafés, seamless transport links, and a thr
Quick Summary
Property Typeproject
Level2
AspectBuilding R
Deposit (20%)$172,000
Loan Amount$688,000
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