Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3106
Level 31
Waterfront Living Secured Residences
Rhodes — Unit 3106 | 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
106m²
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
With a current rental yield of 1.82% against a suburb median of 4.2%, this premium 3 bed / 2 bath unit in the iconic Marquet St precinct offers high-floor living designed for professional tenants. Its strong ASPIRE Score™ of 64/100 highlights Rhodes’s 12.5% annual unit growth, positioning the $1,940,000 investment for capital gains in a high-demand, low vacancy (1.8%) rental market.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Kensington Apartments: 4.8% Yields & Growth Potential
Unlock the potential of Kensington Apartments in 2024 with our authoritative guide, showcasing impressive 4.8% rental yi
Kensington NSW 2033: Village Charm Meets City Convenience
Discover Kensington, NSW 2033, where quaint village charm blends seamlessly with urban living. Explore vibrant cafes, co
Luxury Awaits: Discover The Kensington Apartments
Discover why investing in 'The Kensington' luxury apartments near Sydney's CBD offers unmatched potential for high renta
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