Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 403
Level 4
Waterfront Living Secured Residences
Rhodes — Unit 403 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
66ASPIRE
$1,400,000
2.5% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
125m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,400,000
NSW Stamp Duty
$59,410
Est. Weekly Rent
$680/wk
Gross Yield
2.53%
Year 1 After-Tax Cashflow
$-12,805
Est. Mortgage (80% LVR)
$1581/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 $1,400,000, this 2-bedroom apartment is positioned above the suburb median, backed by Rhodes' impressive 52% 5-year unit growth. The north-facing aspect within this waterfront complex offers a premium lifestyle with direct access to the area's celebrated amenities and transport links. With an ASPIRE Score of 66/100, investors can leverage the suburb's strong $680/week rental demand and 1.8% vacancy rate for long-term capital growth, accepting the initial cashflow position for a strategic entry into this high-growth corridor.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Unlocking Cash Flow & Capital Growth in Parramatta
Discover the hidden potential of Parramatta apartments with our data-driven guide, revealing insights on rental yields,
Maximize Your Parramatta Property Investment Savings
Unlock the secrets to maximizing your investment in Parramatta with strategic stamp duty savings, savvy entity structuri
Living in Kensington: Your Guide to Melbourne's Village Lifestyle
Discover Kensington, Melbourne's hidden gem, where vibrant cafes, a close-knit community, and a charming village atmosph
Quick Summary
Property Typeproject
Level4
AspectBuilding R
Deposit (20%)$280,000
Loan Amount$1,120,000
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