Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2506
Level 25
Waterfront Living Secured Residences
Rhodes — Unit 2506 | 3B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
64ASPIRE
$1,820,000
1.9% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
1
Car Space
106m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,820,000
NSW Stamp Duty
$82,510
Est. Weekly Rent
$680/wk
Gross Yield
1.94%
Year 1 After-Tax Cashflow
$-22,023
Est. Mortgage (80% LVR)
$2056/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
This property presents a strategic entry into the Rhodes market at $1,820,000, priced significantly above the local $850,000 median unit price. This premium 3 bedroom apartment on the 25th floor delivers a sleek, modern lifestyle directly in the suburb's vibrant, amenity-rich core. While the initial yield is 1.94%, investors should note the strong suburb fundamentals, including a 12.5% annual growth rate and a 78/100 investment score, which underpin its longer-term capital appreciation narrative.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Financing a Green Home: Your Guide to Eco-Friendly Mortgages
Explore innovative mortgage options tailored for eco-conscious investors, unlocking financial pathways to sustainable li
Hidden Costs of Off-the-Plan Apartments Revealed
Discover the hidden costs of off-the-plan apartments that first-home buyers often overlook. Learn essential tips to navi
Off-the-Plan Apartments vs. Established Properties: Key Insights
Explore the pros and cons of off-the-plan apartments versus established properties to make informed investment decisions
Quick Summary
Property Typeproject
Level25
AspectBuilding R
Deposit (20%)$364,000
Loan Amount$1,456,000
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