Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit 3701
Level 37

Waterfront Living Secured Residences

Rhodes — Unit 3701 | 3B/2B/2C

1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138

63ASPIRE
$2,795,000
1.3% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
110
Total Area
Aspect: Building R

Financial Analysis

Purchase Price
$2,795,000
NSW Stamp Duty
$136,135
Est. Weekly Rent
$680/wk
Gross Yield
1.27%
Year 1 After-Tax Cashflow
$-43,422
Est. Mortgage (80% LVR)
$3157/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

Positioned 37 levels above Rhodes, this $2,795,000, 3-bedroom apartment presents a compelling capital growth proposition, contrasting with the suburb's 12.5% annual unit growth and a strong ASPIRE Score™ of 63/100. The north-facing configuration delivers a premium lifestyle in a tightly held market, where a 1.8% vacancy rate underscores strong rental demand from professionals. While the estimated yield is 1.27%, investors are strategically acquiring future value, with an annual after-tax cashflow of -$43,422 offset by significant long-term equity upside in this high-growth corridor.

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
Level37
AspectBuilding R
Deposit (20%)$559,000
Loan Amount$2,236,000

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