Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2806
Level 28
Waterfront Living Secured Residences
Rhodes — Unit 2806 | 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
106m²
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
This $1,88M unit presents a premium 3 bedroom apartment Rhodes investment priced $1.03M above the suburb median, yet offers strong fundamentals backed by its 64/100 ASPIRE Score™. Positioned on the 28th floor, this 106m² three-bedroom, two-bathroom layout delivers a modern, low-maintenance lifestyle in a tightly held waterfront precinct with a vacancy rate of just 1.8%. Investors should note the estimated annual rental return of $35,360 provides a 1.88% yield, positioning this for capital growth over immediate cashflow.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Kensington Investment Blueprint: Your Guide to Property Success
Unlock the potential of Kensington's $1.15M unit market with our strategic guide on stamp duty, entity structuring, and
Melrose Park Investment Opportunity: A Prime 2 Bed, 2 Bath Guide
Discover why Melrose Park's new 2 bed, 2 bath project is a standout investment in Sydney's Inner West, offering high ren
Melrose Park Living: Cafés, Community & Convenience
Discover the charm of Melrose Park, where community cafés, excellent schools, and convenient transport links make it the
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