Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2207
Level 22
Waterfront Living Secured Residences
Rhodes — Unit 2207 | 1B/1B/0C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
75ASPIRE
$920,000
3.8% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
0
Car Spaces
58m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$920,000
NSW Stamp Duty
$35,930
Est. Weekly Rent
$680/wk
Gross Yield
3.84%
Year 1 After-Tax Cashflow
$-2,270
Est. Mortgage (80% LVR)
$1039/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 $920,000, this prime 1 bedroom apartment presents a rare entry into Rhodes' high-growth unit market, currently outpacing the suburb median with an ASPIRE Score™ of 75. Situated on the 22nd floor offering absolute privacy, it delivers a low-maintenance, lock-and-leave lifestyle in a precinct where the vacancy rate is a tight 1.8%. While the initial yield is 3.84%, the strategic appeal lies in leveraging Rhodes' 52% five-year unit growth and robust $680/week rental demand for long-term capital appreciation.
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
Level22
AspectBuilding R
Deposit (20%)$184,000
Loan Amount$736,000
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