Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2804
Level 28
Waterfront Living Secured Residences
Rhodes — Unit 2804 | 3B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
64ASPIRE
$1,880,000
1.9% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
1
Car Space
115m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,880,000
NSW Stamp Duty
$85,810
Est. Weekly Rent
$680/wk
Gross Yield
1.88%
Year 1 After-Tax Cashflow
$-23,340
Est. Mortgage (80% LVR)
$2123/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
With an ASPIRE Score of 64/100, this $1,880,000 apartment offers a spacious 115m² three-bedroom layout in the highly sought-after Rhodes precinct. Positioned on the 28th floor with a northern aspect, it provides a premium lifestyle of light-filled spaces and effortless connectivity for young professionals. The estimated weekly rent of $680 highlights robust tenant demand, creating a strategic long-term investment despite the initial yield of 1.88%.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Extraordinary Coastal Collection: Little Bay Apartments
Discover why Little Bay's oceanfront residences stand out for investors, offering architectural excellence, breathtaking
Zetland Lifestyle: Your Guide to Urban Convenience
Discover how Zetland is transforming urban living with its vibrant cafes, efficient transport, and a strong community sp
Parramatta: Sydney's New Lifestyle Hub
Discover why Parramatta is redefining urban living in Sydney with its vibrant cafés, seamless transport links, and a thr
Quick Summary
Property Typeproject
Level28
AspectBuilding R
Deposit (20%)$376,000
Loan Amount$1,504,000
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