Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 4102
Level 41
Waterfront Living Secured Residences
Rhodes — Unit 4102 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
64ASPIRE
$2,040,000
1.7% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
96m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,040,000
NSW Stamp Duty
$94,610
Est. Weekly Rent
$680/wk
Gross Yield
1.73%
Year 1 After-Tax Cashflow
$-26,852
Est. Mortgage (80% LVR)
$2304/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
Commanding a price point $1.19MM above the suburb median, this 96m² residence reflects Rhodes' premium growth trajectory of 52% over five years. The 41st-floor position in Building R offers a 2-bedroom, 2-bathroom sanctuary for professionals seeking a low-maintenance, connected waterfront lifestyle. While the 1.73% yield indicates a focus on capital appreciation, the suburb's tight 1.8% vacancy rate underpins strong rental security for this calibre of asset, as reflected in its ASPIRE Score™ of 64/100.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Luxury Awaits: Kensington NSW 2033 Apartments
Discover why The Kensington, just 6km from Sydney CBD, offers unparalleled luxury and high rental yields, making it a pr
Kensington Property Market Analysis 2026
Discover why Kensington is poised to be Sydney's inner-east growth leader by 2026. Analyze key housing data, rental yiel
Unlocking Cash Flow & Capital Growth in Parramatta
Discover the hidden potential of Parramatta apartments with our data-driven guide, revealing insights on rental yields,
Quick Summary
Property Typeproject
Level41
AspectBuilding R
Deposit (20%)$408,000
Loan Amount$1,632,000
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