Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3704
Level 37
Waterfront Living Secured Residences
Rhodes — Unit 3704 | 3B/2B/2C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
63ASPIRE
$2,260,000
1.6% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
116m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,260,000
NSW Stamp Duty
$106,710
Est. Weekly Rent
$680/wk
Gross Yield
1.56%
Year 1 After-Tax Cashflow
$-31,680
Est. Mortgage (80% LVR)
$2553/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 premium price point of $2,260,000 reflecting its exclusive 37th-floor position, this 3 bedroom apartment Rhodes investment presents a high-calibre, low-yield entry into a market with a proven 12.5% annual growth trajectory. This 116m² three-bedroom, two-bathroom residence in 'Building R' offers expansive internal living, capitalising on Rhodes' 78/100 walkability and vibrant waterfront lifestyle. The resulting ASPIRE Score of 63/100 indicates a strategy focused on long-term capital appreciation over immediate cashflow, with an estimated first-year holding cost of $31,680 underscoring the commitment to premium asset growth.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Discover Kensington: Melbourne's Community-Centric Hub
Discover Kensington, where vibrant cafés, top-notch schools, and a tight-knit community create an inviting inner-Melbour
Prime 2 Bed, 2 Bath Development in Melrose Park, NSW
Discover why this 62-unit development in Melrose Park, NSW, offers investors a prime off-the-plan opportunity with high
Melrose Park Living: Cafes, Community & Convenience
Discover the charm of Melrose Park, where vibrant cafes, a tight-knit community, and family-friendly schools create the
Quick Summary
Property Typeproject
Level37
AspectBuilding R
Deposit (20%)$452,000
Loan Amount$1,808,000
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