Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 205
Level 2
Waterfront Living Secured Residences
Rhodes — Unit 205 | 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
81m²
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 below the suburb's $850,000 median price, this $985,000 1-bedroom apartment investment offers immediate entry into Rhodes' high-growth market, where unit values have surged 12.5% in the past year. The 81m² layout in a sought-after waterfront precinct delivers a low-maintenance lifestyle for professionals, capitalising on the suburb's strong 78/100 ASPIRE Score™. With an estimated rent of $680 per week, investors can leverage the suburb's tight 1.8% vacancy rate and 52% five-year growth trajectory for solid capital gains.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Kensington Market Forecast 2026: High Returns vs. Sydney
Discover why Kensington's property market is set to outperform Sydney averages by 2026, offering investors a remarkable
Melrose Park 2026 Property Market Analysis: Insights & Trends
Discover how Melrose Park's $750,000 median unit market stacks up against Sydney, offering lucrative investment opportun
Maximize Your Returns: The Melrose Park Investment Strategy
Discover how Melrose Park offers savvy investors a strategic edge with insights on stamp duty concessions, optimal entit
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