Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2406
Level 24
Waterfront Living Secured Residences
Rhodes — Unit 2406 | 3B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
64ASPIRE
$1,800,000
2.0% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
1
Car Space
106m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,800,000
NSW Stamp Duty
$81,410
Est. Weekly Rent
$680/wk
Gross Yield
1.96%
Year 1 After-Tax Cashflow
$-21,584
Est. Mortgage (80% LVR)
$2033/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
With a median unit price of $850,000, this $1,800,000 3-bedroom apartment is a premium offering positioned for significant equity growth, reflecting Rhodes’ 12.5% annual unit increase. Spanning 106m² on the 24th floor, this spacious 3 bed / 2 bath / 1 car configuration delivers a modern, low-maintenance lifestyle directly adjacent to Rhodes Waterside. While the 1.96% yield indicates a growth-focused strategy, the suburb's tight 1.8% vacancy rate and $680/week median rent ensure strong tenant demand for this calibre of asset, aligning with its 64/100 ASPIRE Score™ for strategic investors.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Crows Nest Apartments: Your Investor's Guide to Strong Yields
Discover how Crows Nest Apartments can deliver a robust 4.8% rental yield and an impressive 12.2% annual growth, making
Top Regional Towns for Property Investment in 2026 - Part 3
Discover the top regional towns poised for property investment in 2026, spotlighting hidden gems with affordable prices
Top Regional Towns for Property Investment in 2026 - Part 2
Discover the top regional towns poised for growth in 2026, where affordable properties meet untapped potential—invest in
Quick Summary
Property Typeproject
Level24
AspectBuilding R
Deposit (20%)$360,000
Loan Amount$1,440,000
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