Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2502
Level 25
Waterfront Living Secured Residences
Rhodes — Unit 2502 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
65ASPIRE
$1,720,000
2.1% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
95m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,720,000
NSW Stamp Duty
$77,010
Est. Weekly Rent
$680/wk
Gross Yield
2.06%
Year 1 After-Tax Cashflow
$-19,828
Est. Mortgage (80% LVR)
$1943/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
Boasting a prime position priced below the suburb's $850,000 median unit price, this high-level 2-bedroom apartment in Rhodes presents a strategic entry point into a market with robust 12.5% annual growth. Occupying the 25th floor in Building R, it offers a sophisticated 95m² layout designed for professionals seeking low-maintenance, waterfront-adjacent living with exceptional connectivity. While the initial yield is 2.06%, the compelling ASPIRE Score of 65/100 and strong underlying rental demand, evidenced by a tight 1.8% vacancy rate, signal a property engineered for long-term capital appreciation over immediate cash flow.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Luxury Awaits: Kensington NSW 2033 Apartments
Discover why The Kensington, just 6km from Sydney CBD, offers unparalleled luxury and high rental yields, making it a pr
Kensington Property Market Analysis 2026
Discover why Kensington is poised to be Sydney's inner-east growth leader by 2026. Analyze key housing data, rental yiel
Unlocking Cash Flow & Capital Growth in Parramatta
Discover the hidden potential of Parramatta apartments with our data-driven guide, revealing insights on rental yields,
Quick Summary
Property Typeproject
Level25
AspectBuilding R
Deposit (20%)$344,000
Loan Amount$1,376,000
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