Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3101
Level 31
Waterfront Living Secured Residences
Rhodes — Unit 3101 | 3B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
63ASPIRE
$2,425,000
1.5% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
1
Car Space
110m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,425,000
NSW Stamp Duty
$115,785
Est. Weekly Rent
$680/wk
Gross Yield
1.46%
Year 1 After-Tax Cashflow
$-35,302
Est. Mortgage (80% LVR)
$2739/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 $2,425,000, this spacious 110sqm 3-bedroom apartment in Rhodes presents a unique entry point into a suburb where the median unit price is $850,000, offering significant value against a market with 12.5% annual growth. Perched on the 31st floor, this premium residence delivers a low-maintenance, lock-and-leave lifestyle ideal for professionals, underscored by the suburb’s ultra-low 1.8% vacancy rate. With an initial cash flow projection of -$35,302 in year one, this property is a strategic capital growth play, reflected in its ASPIRE Score™ of 63/100, designed for investors targeting long-term gains in a high-demand urban renewal corridor.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Rhodes Peninsula: Waterfront Living from $835K
Discover the Rhodes Peninsula as a prime investment opportunity for waterfront living, with prices starting at $835,000
Extraordinary Coastal Collection: Little Bay Apartments
Discover why Little Bay's oceanfront residences stand out for investors, offering architectural excellence, breathtaking
Zetland Lifestyle: Your Guide to Urban Convenience
Discover how Zetland is transforming urban living with its vibrant cafes, efficient transport, and a strong community sp
Quick Summary
Property Typeproject
Level31
AspectBuilding R
Deposit (20%)$485,000
Loan Amount$1,940,000
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