Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3302
Level 33
Waterfront Living Secured Residences
Rhodes — Unit 3302 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
64ASPIRE
$1,800,000
2.0% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
96m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,800,000
NSW Stamp Duty
$81,410
Est. Weekly Rent
$680/wk
Gross Yield
1.96%
Year 1 After-Tax Cashflow
$-21,584
Est. Mortgage (80% LVR)
$2033/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
While this 2 bedroom apartment in Rhodes demands a premium price of $1,800,000, it offers a commanding 33rd-floor perspective in a premier waterfront complex. The strong local rental demand, evidenced by the suburb's 4.2% average yield and 1.8% vacancy rate, suggests robust tenant appeal for this modern layout, though investors should note the estimated first-year cashflow position of -$21,584. With a calculated ASPIRE Score of 64, this property presents a high-quality lifestyle asset with a financial profile best suited for investors focused on long-term capital growth.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Melrose Park's $750k Blueprint: 4.5% Yield & 4.8% Growth
Unlock the potential of Melrose Park with our comprehensive guide to its $750k blueprint, revealing a 4.5% rental yield
Mastering Macquarie Parks Investment Strategy
Unlock your investment potential in Macquarie Park with our expert blueprint, guiding you through optimal stamp duty str
Rhodes Redefined: Premium Waterfront Living from $835K
Discover lucrative investment opportunities in Rhodes' premium waterfront properties, boasting exceptional rental yields
Quick Summary
Property Typeproject
Level33
AspectBuilding R
Deposit (20%)$360,000
Loan Amount$1,440,000
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