Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 2104
Level 21

Waterfront Living Secured Residences

Rhodes — Unit 2104 | 2B/2B/1C

1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138

66ASPIRE
$1,420,000
2.5% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
94
Total Area
Aspect: Building R

Financial Analysis

Purchase Price
$1,420,000
NSW Stamp Duty
$60,510
Est. Weekly Rent
$680/wk
Gross Yield
2.49%
Year 1 After-Tax Cashflow
$-13,244
Est. Mortgage (80% LVR)
$1604/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

Offering a premium price point of $1,420,000, this 21st-floor haven presents a modern 2 bedroom apartment Rhodes investment with a liveable 94m² layout, positioned to capture the vibrant, amenity-rich lifestyle that fuels the suburb's 12.5% annual growth. While the initial yield sits at 2.49%, the property's $60,510 stamp duty outlay is balanced by its commanding position in a market with a tight 1.8% vacancy rate, translating to robust rental security. The ASPIRE Score™ of 66/100 reflects a commitment to long-term capital gains, with the first-year after-tax cashflow of -$13,244 being a strategic foundation for future wealth creation in this high-demand corridor.

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
Level21
AspectBuilding R
Deposit (20%)$284,000
Loan Amount$1,136,000

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