Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2501
Level 25
Waterfront Living Secured Residences
Rhodes — Unit 2501 | 3B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
63ASPIRE
$2,305,000
1.5% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
1
Car Space
110m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,305,000
NSW Stamp Duty
$109,185
Est. Weekly Rent
$680/wk
Gross Yield
1.53%
Year 1 After-Tax Cashflow
$-32,668
Est. Mortgage (80% LVR)
$2604/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 $2,305,000 price, this 25th-floor 3-bedroom apartment offers a premium position in Rhodes' tightly held market, despite its current 1.53% yield. The high-level configuration delivers a low-maintenance, lock-and-leave lifestyle ideal for professionals, situated within a suburb experiencing 12.5% annual unit growth. With an ASPIRE Score™ of 63/100, this 3 bedroom apartment Rhodes investment demands a strategic, equity-focused approach, carrying a projected first-year cashflow deficit of $32,668 against strong underlying rental demand.
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
Level25
AspectBuilding R
Deposit (20%)$461,000
Loan Amount$1,844,000
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