Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 4103
Level 41
Waterfront Living Secured Residences
Rhodes — Unit 4103 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
65ASPIRE
$1,540,000
2.3% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
93m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,540,000
NSW Stamp Duty
$67,110
Est. Weekly Rent
$680/wk
Gross Yield
2.30%
Year 1 After-Tax Cashflow
$-15,878
Est. Mortgage (80% LVR)
$1739/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 above the suburb's median unit price, this 41st-floor, 2-bedroom apartment in Rhodes offers front-row access to a modern, connected lifestyle with its $680/week rental potential. With an ASPIRE Score™ of 65/100, this investment presents a strategic entry into a market boasting 12.5% annual growth, where the $1,540,000 price point demands a focus on long-term capital gain over immediate yield.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
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
Parramatta: Sydney's New Lifestyle Hub
Discover why Parramatta is redefining urban living in Sydney with its vibrant cafés, seamless transport links, and a thr
Quick Summary
Property Typeproject
Level41
AspectBuilding R
Deposit (20%)$308,000
Loan Amount$1,232,000
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