Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3204
Level 32
Waterfront Living Secured Residences
Rhodes — Unit 3204 | 3B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
64ASPIRE
$1,960,000
1.8% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
1
Car Space
116m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,960,000
NSW Stamp Duty
$90,210
Est. Weekly Rent
$680/wk
Gross Yield
1.80%
Year 1 After-Tax Cashflow
$-25,096
Est. Mortgage (80% LVR)
$2214/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 $1,960,000, this apartment offers a compelling entry into Rhodes's premium 3-bedroom segment, positioned above the $850,000 median for strong capital growth alignment. This 32nd-floor residence provides a generous 116m² of internal space, delivering the scale and modern convenience sought by professional families in this tightly held, waterfront community. While the $680 weekly rent generates a 1.8% yield, the suburb's 12.5% annual unit growth underpins the long-term asset strategy, reflected in its 64/100 ASPIRE Score™ for investors prioritising equity build over immediate cashflow.
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
Level32
AspectBuilding R
Deposit (20%)$392,000
Loan Amount$1,568,000
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