Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2904
Level 29
Waterfront Living Secured Residences
Rhodes — Unit 2904 | 3B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
64ASPIRE
$1,900,000
1.9% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
1
Car Space
116m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,900,000
NSW Stamp Duty
$86,910
Est. Weekly Rent
$680/wk
Gross Yield
1.86%
Year 1 After-Tax Cashflow
$-23,779
Est. Mortgage (80% LVR)
$2146/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
Offering a premium 3 bedroom apartment Rhodes investment priced above the $850,000 suburb median, this high-level residence delivers expansive 29th-floor living with a versatile layout designed for modern lifestyles. Despite the initial $23,779 annual cashflow requirement, the underlying suburb data—with a strong 52% 5-year growth and a tight 1.8% vacancy rate—signals robust rental demand and substantial capital growth potential, as reflected in its 64 ASPIRE Score™.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Off-the-Plan in a Post-Reform World: Why Structure Matters More Than Ever
Off-the-Plan in a Post-Reform World: Why Structure Matters More Than Ever By Graham Chee, CPA, Licensed Real Estate Agen
Rate Rise, CGT, Negative Gearing & Trust Rules: What It Actually Means For Your Next Property Decision
Rate Rise, CGT, Negative Gearing & Trust Rules: What It Actually Means For Your Next Property Decision Australia’s prope
Investing in Melrose Park Apartments: Yield & Growth Guide
Discover why Melrose Park apartments are becoming the hotspot for savvy investors, offering lucrative rental yields, str
Quick Summary
Property Typeproject
Level29
AspectBuilding R
Deposit (20%)$380,000
Loan Amount$1,520,000
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