Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 2603
Level 26

Waterfront Living Secured Residences

Rhodes — Unit 2603 | 2B/2B/1C

1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138

66ASPIRE
$1,380,000
2.6% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
93
Total Area
Aspect: Building R

Financial Analysis

Purchase Price
$1,380,000
NSW Stamp Duty
$58,310
Est. Weekly Rent
$680/wk
Gross Yield
2.56%
Year 1 After-Tax Cashflow
$-12,366
Est. Mortgage (80% LVR)
$1559/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 as a premium offering, this $1,380,000 two-bedroom apartment in Rhodes presents a compelling opportunity with an ASPIRE Score of 66/100, indicating sound fundamentals amidst the suburb's 12.5% annual unit growth. Unit 2603 delivers a 93m² footprint of contemporary living on the 26th floor, designed for the professional seeking high-amenity waterfront convenience. While the $680 weekly rent yields 2.56%, the estimated first-year after-tax cashflow position of $-12,366 is offset by Rhodes's powerful long-term capital growth trajectory of 52% over five years, making it a strategic play for patient investors.

Interested in this residence?

Get a personalised financial analysis including tax benefits, depreciation schedule, and cashflow projection.

Pre-Approval

Get pre-approved for this residence with competitive rates.

Your Agent

Graham Chee
Ding Real Estate
0283388900 [email protected]

Quick Summary

Property Typeproject
Level26
AspectBuilding R
Deposit (20%)$276,000
Loan Amount$1,104,000

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