Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 806
Level 8
Waterfront Living Secured Residences
Rhodes — Unit 806 | 1B/1B/0C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
79ASPIRE
$850,000
4.2% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
0
Car Spaces
71m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$850,000
NSW Stamp Duty
$32,780
Est. Weekly Rent
$680/wk
Gross Yield
4.16%
Year 1 After-Tax Cashflow
$-734
Est. Mortgage (80% LVR)
$960/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 to deliver strong cashflow with a 4.16% yield against a $680/week rental estimate, this 1 bedroom apartment in Building R offers a sophisticated, low-maintenance lifestyle on the eighth floor. With its $850,000 price point aligning precisely with the suburb's median, it presents a strategic entry into a high-growth market where units have surged 12.5% in the past year. Backed by a robust ASPIRE Score of 79/100, investors benefit from immediate affordability and exposure to Rhodes's ongoing urban renewal and strong rental demand.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Discover Kensington: Melbourne's Community-Centric Hub
Discover Kensington, where vibrant cafés, top-notch schools, and a tight-knit community create an inviting inner-Melbour
Prime 2 Bed, 2 Bath Development in Melrose Park, NSW
Discover why this 62-unit development in Melrose Park, NSW, offers investors a prime off-the-plan opportunity with high
Melrose Park Living: Cafes, Community & Convenience
Discover the charm of Melrose Park, where vibrant cafes, a tight-knit community, and family-friendly schools create the
Quick Summary
Property Typeproject
Level8
AspectBuilding R
Deposit (20%)$170,000
Loan Amount$680,000
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