Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3401
Level 34
Waterfront Living Secured Residences
Rhodes — Unit 3401 | 3B/2B/2C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
63ASPIRE
$2,685,000
1.3% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
110m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,685,000
NSW Stamp Duty
$130,085
Est. Weekly Rent
$680/wk
Gross Yield
1.32%
Year 1 After-Tax Cashflow
$-41,008
Est. Mortgage (80% LVR)
$3033/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 median unit price growth of 52% over five years, this $2,685,000 three-bedroom apartment capitalises on Rhodes’ established trajectory. This residence, perched on the 34th floor, caters to investors seeking prestige and a modern, connected lifestyle within a highly walkable suburb. Despite an initial negative cashflow, the property’s $680 weekly rent and robust ASPIRE Score of 63/100 signal strong underlying value in a market with a tight 1.8% vacancy rate, offering a strategic long-term position.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Crows Nest Apartments: Your Investor's Guide to Strong Yields
Discover how Crows Nest Apartments can deliver a robust 4.8% rental yield and an impressive 12.2% annual growth, making
Top Regional Towns for Property Investment in 2026 - Part 3
Discover the top regional towns poised for property investment in 2026, spotlighting hidden gems with affordable prices
Top Regional Towns for Property Investment in 2026 - Part 2
Discover the top regional towns poised for growth in 2026, where affordable properties meet untapped potential—invest in
Quick Summary
Property Typeproject
Level34
AspectBuilding R
Deposit (20%)$537,000
Loan Amount$2,148,000
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