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
Rhodes Peninsula: Waterfront Living from $835K
Discover the Rhodes Peninsula as a prime investment opportunity for waterfront living, with prices starting at $835,000
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
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