Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 303
Level 3
Waterfront Living Secured Residences
Rhodes — Unit 303 | 1B/1B/0C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
76ASPIRE
$865,000
4.1% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
0
Car Spaces
72m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$865,000
NSW Stamp Duty
$33,455
Est. Weekly Rent
$680/wk
Gross Yield
4.09%
Year 1 After-Tax Cashflow
$-1,063
Est. Mortgage (80% LVR)
$977/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 bedroom apartment Rhodes investment is priced at a strategic $5,000 below the suburb's $850,000 median, offering immediate entry advantage into a market with 12.5% annual growth. Unit 303 delivers low-maintenance, lock-and-leave convenience perfectly aligned for the young professional tenants creating Rhodes' high demand, evidenced by the tight 1.8% vacancy rate. With an attractive $680/week rental estimate generating a 4.09% yield, and backed by a robust ASPIRE Score™ of 76/100, this asset is engineered for a portfolio targeting strong capital growth and consistent income.
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
Level3
AspectBuilding R
Deposit (20%)$173,000
Loan Amount$692,000
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