Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2305
Level 23
Waterfront Living Secured Residences
Rhodes — Unit 2305 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
66ASPIRE
$1,370,000
2.6% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
86m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,370,000
NSW Stamp Duty
$57,760
Est. Weekly Rent
$680/wk
Gross Yield
2.58%
Year 1 After-Tax Cashflow
$-12,147
Est. Mortgage (80% LVR)
$1547/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 above the suburb's $850,000 median, this 23rd-level 2-bedroom apartment in Rhodes presents an entry point to a prime growth corridor with a 12.5% annual increase. Unit 2305 offers sophisticated living in the 'Waterfront Living' project, designed for professionals seeking connectivity and waterfront amenities. With a calculated first-year after-tax cashflow position of $-12,147 and an ASPIRE Score™ of 66/100, this $1,370,000 asset leverages strong rental demand in a tightly held market with a 1.8% vacancy rate.
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
Level23
AspectBuilding R
Deposit (20%)$274,000
Loan Amount$1,096,000
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