Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2101
Level 21
Waterfront Living Secured Residences
Rhodes — Unit 2101 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
65ASPIRE
$1,600,000
2.2% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
86m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,600,000
NSW Stamp Duty
$70,410
Est. Weekly Rent
$680/wk
Gross Yield
2.21%
Year 1 After-Tax Cashflow
$-17,195
Est. Mortgage (80% LVR)
$1807/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 as a premier '2 bedroom apartment Rhodes investment', this $1.6M unit commands a premium for its 21st-floor vantage point and sophisticated two-bedroom layout in a sought-after waterfront precinct. While the current 2.21% yield reflects a value-add strategy, it is underwritten by Rhodes's robust 12.5% annual unit growth and a tight 1.8% vacancy rate, signaling strong capital appreciation potential. With an ASPIRE Score™ of 65, this property offers a strategic entry into a high-growth corridor, where the estimated first-year cashflow of -$17,195 is a calculated investment against the suburb's demonstrated 52% five-year growth trajectory.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
The Kensington: Luxury Living 6km from Sydney CBD
Discover why The Kensington is a standout investment: luxury residences just 6km from Sydney CBD, offering high rental y
Kensington Property Market 2026: Growth & Yield Insights
Kensington's unit market is thriving with a 6.8% growth, outpacing Sydney averages. Investors can capitalize on a strong
Kensington NSW 2033: Embrace a Vibrant Lifestyle
Discover Kensington, NSW 2033, where vibrant cafes, a tight-knit community, and seamless transport options create a uniq
Quick Summary
Property Typeproject
Level21
AspectBuilding R
Deposit (20%)$320,000
Loan Amount$1,280,000
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