Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 204
Level 2

Waterfront Living Secured Residences

Rhodes — Unit 204 | 1B/1B/0C

1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138

74ASPIRE
$985,000
3.6% gross yield

Residence Configuration

1
Bedroom
1
Bathroom
0
Car Spaces
80m²
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

Commanding an ASPIRE Score of 74/100, this 1 bedroom apartment presents a strategic entry into Rhodes's high-growth market, priced only 15.9% above the suburb's median. Ideal for the investor-owner, it offers an 80m² floorplan designed for the precinct's professional lifestyle, delivering an estimated rental yield of 3.59%. With an annual after-tax cashflow of -$3,697, this 1 bedroom apartment Rhodes investment leverages strong capital growth to offset modest holding costs.

Explore Other Residences

Unit 102
1 bed · Level 1
$835K
Unit 202
1 bed · Level 2
$840K
Unit 203
1 bed · Level 2
$860K
Unit 201
1 bed · Level 2
$985K
Unit 205
1 bed · Level 2
$985K
Unit 206
1 bed · Level 2
$1.08M

Related Insights

Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Melrose Park's $750k Blueprint: 4.5% Yield & 4.8% Growth
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
Rhodes Redefined: Premium Waterfront Living from $835K
Discover lucrative investment opportunities in Rhodes' premium waterfront properties, boasting exceptional rental yields
All Waterfront Living Secured Residences

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
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