Ding Real EstateIntegrated Property Financial Advisory
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
96
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.

Interested in this residence?

Get a personalised financial analysis including tax benefits, depreciation schedule, and cashflow projection.

Pre-Approval

Get pre-approved for this residence with competitive rates.

Your Agent

Graham Chee
Ding Real Estate
0283388900 [email protected]

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