Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3902
Level 39
Waterfront Living Secured Residences
Rhodes — Unit 3902 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
64ASPIRE
$2,010,000
1.8% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
96m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,010,000
NSW Stamp Duty
$92,960
Est. Weekly Rent
$680/wk
Gross Yield
1.76%
Year 1 After-Tax Cashflow
$-26,193
Est. Mortgage (80% LVR)
$2270/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 $2,010,000, this high-level apartment presents a strategic entry into Rhodes, a suburb where unit prices have surged 12.5% in the past year. This sophisticated 2 bedroom, 2 bathroom residence on the 39th floor offers a premium, low-maintenance lifestyle directly connected to the suburb's celebrated waterfront amenities and transport links. With an ASPIRE Score™ of 64/100, investors should note the current estimated weekly rent of $680, prioritising long-term capital growth in a high-demand corridor over immediate yield.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Extraordinary Coastal Collection: Little Bay Apartments
Discover why Little Bay's oceanfront residences stand out for investors, offering architectural excellence, breathtaking
Zetland Lifestyle: Your Guide to Urban Convenience
Discover how Zetland is transforming urban living with its vibrant cafes, efficient transport, and a strong community sp
Parramatta: Sydney's New Lifestyle Hub
Discover why Parramatta is redefining urban living in Sydney with its vibrant cafés, seamless transport links, and a thr
Quick Summary
Property Typeproject
Level39
AspectBuilding R
Deposit (20%)$402,000
Loan Amount$1,608,000
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