Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 405
Level 4
Waterfront Living Secured Residences
Rhodes — Unit 405 | 4B/2B/2C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
63ASPIRE
$2,675,000
1.3% gross yield
Residence Configuration
4
Bedrooms
2
Bathrooms
2
Car Spaces
201m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,675,000
NSW Stamp Duty
$129,535
Est. Weekly Rent
$680/wk
Gross Yield
1.32%
Year 1 After-Tax Cashflow
$-40,788
Est. Mortgage (80% LVR)
$3021/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
Positioned in a suburb experiencing robust 12.5% annual unit growth, this 4 bedroom apartment represents a significant lifestyle asset. Its large 201m² layout is ideal for professional families, offering modern living in Rhodes’ prized waterfront precinct with its 78/100 walkability score. While the ASPIRE Score™ of 63/100 indicates a core lifestyle focus, the estimated $680/wk rent reflects sustained demand for premium space in this tightly held market with a 1.8% vacancy rate.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Kensington Investment Blueprint: Your Guide to Property Success
Unlock the potential of Kensington's $1.15M unit market with our strategic guide on stamp duty, entity structuring, and
Melrose Park Investment Opportunity: A Prime 2 Bed, 2 Bath Guide
Discover why Melrose Park's new 2 bed, 2 bath project is a standout investment in Sydney's Inner West, offering high ren
Melrose Park Living: Cafés, Community & Convenience
Discover the charm of Melrose Park, where community cafés, excellent schools, and convenient transport links make it the
Quick Summary
Property Typeproject
Level4
AspectBuilding R
Deposit (20%)$535,000
Loan Amount$2,140,000
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