Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 2202
Level 22

Waterfront Living Secured Residences

Rhodes — Unit 2202 | 2B/2B/1C

1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138

65ASPIRE
$1,650,000
2.1% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
95
Total Area
Aspect: Building R

Financial Analysis

Purchase Price
$1,650,000
NSW Stamp Duty
$73,160
Est. Weekly Rent
$680/wk
Gross Yield
2.14%
Year 1 After-Tax Cashflow
$-18,292
Est. Mortgage (80% LVR)
$1864/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

Priced at $1,650,000, this high-floor 2-bedroom apartment is positioned $800,000 above the suburb median, reflecting its premium waterfront positioning and future Sydney Metro West corridor appeal. Its strong $680 weekly rental income is secured by Rhodes’ exceptionally low 1.8% vacancy rate, though investors should note the initial negative cashflow, requiring a strategy focused on the suburb's robust 52% 5-year unit growth. This opportunity achieves an ASPIRE Score™ of 65/100, ideal for investors targeting long-term capital appreciation in a tightly held market.

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
Level22
AspectBuilding R
Deposit (20%)$330,000
Loan Amount$1,320,000

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