Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 4006
Level 40
Waterfront Living Secured Residences
Rhodes — Unit 4006 | 3B/2B/2C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
63ASPIRE
$2,320,000
1.5% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
106m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,320,000
NSW Stamp Duty
$110,010
Est. Weekly Rent
$680/wk
Gross Yield
1.52%
Year 1 After-Tax Cashflow
$-32,997
Est. Mortgage (80% LVR)
$2620/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 $2,320,000, this 3 bedroom apartment in Rhodes represents a premium opportunity, positioned $1,470,000 above the suburb median and backed by a 12.5% annual unit growth rate. This high-level residence offers a sophisticated 3 bed / 2 bath / 2 car configuration, delivering a modern, low-maintenance lifestyle in a tightly held waterfront precinct renowned for its connectivity and amenities. With an ASPIRE Score™ of 63/100, investors should note the estimated first-year cashflow position of -$32,997, a trade-off for substantial capital growth exposure in a market where median rents sit firmly at $680 per week.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Discover Affordable Apartments in Macquarie Park
Discover affordable apartments in Macquarie Park with stunning Lane Cove National Park views and a rare 10-year defects
Rhodes vs. Neighbours: Value in Sydney's Inner West
Explore how Rhodes outshines its Inner West neighbors in investment potential, offering high rental yields and unique va
Unlocking the Rhodes Equation: Prime $850k Units
Explore why the Rhodes Equation makes $850k units a prime investment with a 4.2% yield and impressive 12.5% growth poten
Quick Summary
Property Typeproject
Level40
AspectBuilding R
Deposit (20%)$464,000
Loan Amount$1,856,000
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