Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 305
Level 3
Waterfront Living Secured Residences
Rhodes — Unit 305 | 1B/1B/0C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
74ASPIRE
$995,000
3.5% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
0
Car Spaces
80m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$995,000
NSW Stamp Duty
$39,305
Est. Weekly Rent
$680/wk
Gross Yield
3.55%
Year 1 After-Tax Cashflow
$-3,916
Est. Mortgage (80% LVR)
$1124/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
Priced at $995,000, this 1 bedroom apartment presents a strategic entry point into Rhodes, sitting just 17% above the suburb's robust $850,000 median unit price. This north-facing residence offers a low-maintenance lifestyle in a premier waterfront complex, supported by strong local rental demand where yields sit at 4.2%. With an ASPIRE Score™ of 74/100 signalling solid fundamentals, investors can leverage the suburb’s proven 12.5% annual growth against the estimated $680 weekly rent.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Financing a Green Home: Your Guide to Eco-Friendly Mortgages
Explore innovative mortgage options tailored for eco-conscious investors, unlocking financial pathways to sustainable li
Hidden Costs of Off-the-Plan Apartments Revealed
Discover the hidden costs of off-the-plan apartments that first-home buyers often overlook. Learn essential tips to navi
Off-the-Plan Apartments vs. Established Properties: Key Insights
Explore the pros and cons of off-the-plan apartments versus established properties to make informed investment decisions
Quick Summary
Property Typeproject
Level3
AspectBuilding R
Deposit (20%)$199,000
Loan Amount$796,000
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