Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3104
Level 31
Waterfront Living Secured Residences
Rhodes — Unit 3104 | 3B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
64ASPIRE
$1,940,000
1.8% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
1
Car Space
116m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,940,000
NSW Stamp Duty
$89,110
Est. Weekly Rent
$680/wk
Gross Yield
1.82%
Year 1 After-Tax Cashflow
$-24,657
Est. Mortgage (80% LVR)
$2191/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
Positioned 31 levels above Rhodes with a premium northerly aspect, this spacious 3-bedroom, 2-bathroom apartment offers a modern, lock-and-leave lifestyle in one of Sydney's most connected and amenity-rich precincts. With an ASPIRE Score™ of 64/100, investors should note the estimated $680/week rent delivers a 1.82% yield, but the strong suburb-level fundamentals—including 12.5% annual unit growth—signal long-term capital appreciation potential for this high-specification, 116m² residence.
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
Level31
AspectBuilding R
Deposit (20%)$388,000
Loan Amount$1,552,000
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