Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3604
Level 36
Waterfront Living Secured Residences
Rhodes — Unit 3604 | 3B/2B/2C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
63ASPIRE
$2,240,000
1.6% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
116m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,240,000
NSW Stamp Duty
$105,610
Est. Weekly Rent
$680/wk
Gross Yield
1.58%
Year 1 After-Tax Cashflow
$-31,241
Est. Mortgage (80% LVR)
$2530/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
Priced at $2,240,000, this 3 bedroom apartment sits above the $850,000 suburb median, signalling a premium asset poised for Rhodes' strong 52% 5-year growth trajectory. Level 36 in Building R delivers a three-bedroom, two-bathroom layout designed for investor appeal, offering a high-rise lifestyle in a tightly held rental market with only a 1.8% vacancy rate. While the $680 weekly rent drives a 1.58% yield, the significant $105,610 stamp duty component underscores the long-term, growth-focused strategy captured in its 63/100 ASPIRE Score™ for this 3 bedroom apartment Rhodes investment.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Kensington Market Forecast 2026: High Returns vs. Sydney
Discover why Kensington's property market is set to outperform Sydney averages by 2026, offering investors a remarkable
Melrose Park 2026 Property Market Analysis: Insights & Trends
Discover how Melrose Park's $750,000 median unit market stacks up against Sydney, offering lucrative investment opportun
Maximize Your Returns: The Melrose Park Investment Strategy
Discover how Melrose Park offers savvy investors a strategic edge with insights on stamp duty concessions, optimal entit
Quick Summary
Property Typeproject
Level36
AspectBuilding R
Deposit (20%)$448,000
Loan Amount$1,792,000
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