Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3406
Level 34
Waterfront Living Secured Residences
Rhodes — Unit 3406 | 3B/2B/2C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
64ASPIRE
$2,200,000
1.6% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
106m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,200,000
NSW Stamp Duty
$103,410
Est. Weekly Rent
$680/wk
Gross Yield
1.61%
Year 1 After-Tax Cashflow
$-30,363
Est. Mortgage (80% LVR)
$2485/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
Capitalising on Rhodes's exceptional 12.5% annual unit growth, this high-floor, three-bedroom apartment offers a substantial 106m² internal footprint designed for family living or professional share accommodation. Positioned on the 34th floor, this residence delivers a premium urban lifestyle within a master-planned, waterfront community renowned for its amenity and connectivity. With an ASPIRE Score™ of 64/100, investors are acquiring a significant $2.2 million asset in a high-demand rental precinct where the current 1.8% vacancy rate underscores solid tenant competition.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Kensington Investment Blueprint: Your Guide to Property Success
Unlock the potential of Kensington's $1.15M unit market with our strategic guide on stamp duty, entity structuring, and
Melrose Park Investment Opportunity: A Prime 2 Bed, 2 Bath Guide
Discover why Melrose Park's new 2 bed, 2 bath project is a standout investment in Sydney's Inner West, offering high ren
Melrose Park Living: Cafés, Community & Convenience
Discover the charm of Melrose Park, where community cafés, excellent schools, and convenient transport links make it the
Quick Summary
Property Typeproject
Level34
AspectBuilding R
Deposit (20%)$440,000
Loan Amount$1,760,000
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