Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3802
Level 38
Waterfront Living Secured Residences
Rhodes — Unit 3802 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
64ASPIRE
$1,900,000
1.9% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
96m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,900,000
NSW Stamp Duty
$86,910
Est. Weekly Rent
$680/wk
Gross Yield
1.86%
Year 1 After-Tax Cashflow
$-23,779
Est. Mortgage (80% LVR)
$2146/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 $1,900,000, this unit presents a strategic entry into Rhodes' high-demand market, trading at a premium for its prime waterfront position and 38th-floor perspective. This 96m² two-bedroom apartment offers a sophisticated urban lifestyle, capitalising on the suburb's 12.5% annual unit growth and strong connectivity. While the $680 per week rent yields 1.86%, the investment's 64/100 ASPIRE Score highlights its strength in a market where median unit prices have surged 52% over five years, underscoring long-term capital growth potential over immediate cashflow.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Melrose Park's $750k Blueprint: 4.5% Yield & 4.8% Growth
Unlock the potential of Melrose Park with our comprehensive guide to its $750k blueprint, revealing a 4.5% rental yield
Mastering Macquarie Parks Investment Strategy
Unlock your investment potential in Macquarie Park with our expert blueprint, guiding you through optimal stamp duty str
Rhodes Redefined: Premium Waterfront Living from $835K
Discover lucrative investment opportunities in Rhodes' premium waterfront properties, boasting exceptional rental yields
Quick Summary
Property Typeproject
Level38
AspectBuilding R
Deposit (20%)$380,000
Loan Amount$1,520,000
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