Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3801
Level 38
Waterfront Living Secured Residences
Rhodes — Unit 3801 | 3B/2B/2C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
63ASPIRE
$2,915,000
1.2% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
110m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,915,000
NSW Stamp Duty
$142,735
Est. Weekly Rent
$680/wk
Gross Yield
1.21%
Year 1 After-Tax Cashflow
$-46,056
Est. Mortgage (80% LVR)
$3293/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 1.21% yield represents a premium lifestyle purchase, this high-floor 3 bedroom apartment Rhodes investment offers a substantial 110m² footprint and dual parking in a tightly held waterfront building. Its $2,915,000 price point commands a significant premium over the $850,000 suburb median, reflecting its scarcity and position, supported by the suburb’s 12.5% annual growth. The resulting first-year after-tax cashflow of -$46,056 underscores a strategy geared towards long-term capital growth over immediate yield, as validated by its ASPIRE Score of 63/100.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Luxury Awaits: Kensington NSW 2033 Apartments
Discover why The Kensington, just 6km from Sydney CBD, offers unparalleled luxury and high rental yields, making it a pr
Kensington Property Market Analysis 2026
Discover why Kensington is poised to be Sydney's inner-east growth leader by 2026. Analyze key housing data, rental yiel
Unlocking Cash Flow & Capital Growth in Parramatta
Discover the hidden potential of Parramatta apartments with our data-driven guide, revealing insights on rental yields,
Quick Summary
Property Typeproject
Level38
AspectBuilding R
Deposit (20%)$583,000
Loan Amount$2,332,000
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