Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 309
Level 3
Waterfront Living Secured Residences
Rhodes — Unit 309 | 1B/1B/0C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
75ASPIRE
$915,000
3.9% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
0
Car Spaces
93m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$915,000
NSW Stamp Duty
$35,705
Est. Weekly Rent
$680/wk
Gross Yield
3.86%
Year 1 After-Tax Cashflow
$-2,161
Est. Mortgage (80% LVR)
$1034/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 a compelling $915,000 price point sitting just above the suburb's $850,000 median, this 93m² one-bedroom apartment delivers exceptional space and an ASPIRE Score™ of 75/100. Its 1 bed / 1 bath / 0 car configuration in Building R offers a modern, low-maintenance lifestyle with prime access to Rhodes' renowned waterfront and transport links. Investors can anticipate robust rental demand yielding $680 weekly, translating to a 3.86% return while leveraging Rhodes' impressive 12.5% annual unit growth for capital upside.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Luxury Awaits: Kensington NSW 2033 Apartments
Discover why The Kensington, just 6km from Sydney CBD, offers unparalleled luxury and high rental yields, making it a pr
Kensington Property Market Analysis 2026
Discover why Kensington is poised to be Sydney's inner-east growth leader by 2026. Analyze key housing data, rental yiel
Unlocking Cash Flow & Capital Growth in Parramatta
Discover the hidden potential of Parramatta apartments with our data-driven guide, revealing insights on rental yields,
Quick Summary
Property Typeproject
Level3
AspectBuilding R
Deposit (20%)$183,000
Loan Amount$732,000
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