Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3501
Level 35
Waterfront Living Secured Residences
Rhodes — Unit 3501 | 3B/2B/2C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
63ASPIRE
$2,755,000
1.3% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
110m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,755,000
NSW Stamp Duty
$133,935
Est. Weekly Rent
$680/wk
Gross Yield
1.28%
Year 1 After-Tax Cashflow
$-42,544
Est. Mortgage (80% LVR)
$3112/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 the initial yield of 1.28% is a strategic entry point, Unit 3501's 3-bedroom configuration capitalises on Rhodes' $680/week median rent and exceptional 52% five-year unit growth. This north-facing residence on the 35th floor offers a premium lifestyle in a tightly held market where units sell at a 224% premium to the $850,000 median. With an ASPIRE Score™ of 63/100, this $2.755M investment targets long-term capital appreciation, supported by the suburb's strong fundamentals and a critical 1.8% vacancy rate.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Rhodes vs. Neighbours: Value in Sydney's Inner West
Explore how Rhodes outshines its Inner West neighbors in investment potential, offering high rental yields and unique va
Unlocking the Rhodes Equation: Prime $850k Units
Explore why the Rhodes Equation makes $850k units a prime investment with a 4.2% yield and impressive 12.5% growth poten
Rhodes Apartments Investment Guide: Yield & Growth Insights
Discover how investing in Rhodes apartments can unlock a 4.2% rental yield and a remarkable 12.5% capital growth, empowe
Quick Summary
Property Typeproject
Level35
AspectBuilding R
Deposit (20%)$551,000
Loan Amount$2,204,000
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