Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2602
Level 26
Waterfront Living Secured Residences
Rhodes — Unit 2602 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
65ASPIRE
$1,730,000
2.0% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
95m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,730,000
NSW Stamp Duty
$77,560
Est. Weekly Rent
$680/wk
Gross Yield
2.04%
Year 1 After-Tax Cashflow
$-20,048
Est. Mortgage (80% LVR)
$1954/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 in the premium 26th-floor penthouse level, this 2-bedroom apartment offers a commanding position within the thriving Rhodes precinct, delivering a low-maintenance lifestyle with direct access to waterfront parks and shopping. With an estimated rent of $680 per week supporting strong tenant demand in the 1.8% vacancy market, the $20,048 annual cashflow shortfall is mitigated by Rhodes's exceptional 52% five-year unit growth, signalling powerful capital appreciation potential for a strategic investor.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Rhodes vs. Neighbours: Value in Sydney's Inner West
Explore how Rhodes outshines its Inner West neighbors in investment potential, offering high rental yields and unique va
Unlocking the Rhodes Equation: Prime $850k Units
Explore why the Rhodes Equation makes $850k units a prime investment with a 4.2% yield and impressive 12.5% growth poten
Rhodes Apartments Investment Guide: Yield & Growth Insights
Discover how investing in Rhodes apartments can unlock a 4.2% rental yield and a remarkable 12.5% capital growth, empowe
Quick Summary
Property Typeproject
Level26
AspectBuilding R
Deposit (20%)$346,000
Loan Amount$1,384,000
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