Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 2302
Level 23

Waterfront Living Secured Residences

Rhodes — Unit 2302 | 2B/2B/1C

1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138

65ASPIRE
$1,660,000
2.1% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
95m²
Total Area
Aspect: Building R

Financial Analysis

Purchase Price
$1,660,000
NSW Stamp Duty
$73,710
Est. Weekly Rent
$680/wk
Gross Yield
2.13%
Year 1 After-Tax Cashflow
$-18,512
Est. Mortgage (80% LVR)
$1875/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

Commanding a $1,660,000 premium, this 23rd-floor 2 bedroom apartment Rhodes investment delivers a prime waterfront lifestyle with a robust ASPIRE Score™ of 65/100. This 95m² haven for professionals offers dual-bath convenience and capitalises on the suburb's 12.5% annual unit growth, positioning you for substantial equity gains. While the initial yield is 2.13%, the forecasted $-18,512 first-year cashflow is offset by the area's exceptional capital growth trajectory and a remarkably low 1.8% vacancy rate ensuring consistent rental demand.

Explore Other Residences

Unit 102
1 bed · Level 1
$835K
Unit 206
1 bed · Level 2
$1.08M
Unit 303
1 bed · Level 3
$865K
Unit 310
1 bed · Level 3
$935K
Unit 305
1 bed · Level 3
$995K
Unit 405
4 bed · Level 4
$2.67M

Related Insights

Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Kensington Investment Blueprint: Your Guide to Property Success
Kensington Investment Blueprint: Your Guide to Property Success
Unlock the potential of Kensington's $1.15M unit market with our strategic guide on stamp duty, entity structuring, and
Melrose Park Investment Opportunity: A Prime 2 Bed, 2 Bath Guide
Melrose Park Investment Opportunity: A Prime 2 Bed, 2 Bath Guide
Discover why Melrose Park's new 2 bed, 2 bath project is a standout investment in Sydney's Inner West, offering high ren
Melrose Park Living: Cafés, Community & Convenience
Melrose Park Living: Cafés, Community & Convenience
Discover the charm of Melrose Park, where community cafés, excellent schools, and convenient transport links make it the
All Waterfront Living Secured Residences

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
Level23
AspectBuilding R
Deposit (20%)$332,000
Loan Amount$1,328,000

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