Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 903
Level 9
Waterfront Living Secured Residences
Rhodes — Unit 903 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
65ASPIRE
$1,490,000
2.4% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
95m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,490,000
NSW Stamp Duty
$64,360
Est. Weekly Rent
$680/wk
Gross Yield
2.37%
Year 1 After-Tax Cashflow
$-14,780
Est. Mortgage (80% LVR)
$1683/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
Strategically priced at $1,490,000 against a $850,000 suburb median, this apartment presents a prime opportunity for value capture in Rhodes's high-growth market. The 9th-floor, 95m² two-bedroom layout delivers a low-maintenance, contemporary lifestyle directly within this tightly held waterfront precinct, underpinned by its 78/100 ASPIRE Score™. While achieving the suburb's typical $680 per week rent, investors are positioned for robust capital growth, leveraging the suburb's 12.5% annual unit price surge to offset the initial cashflow position.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Melrose Park's $750k Blueprint: 4.5% Yield & 4.8% Growth
Unlock the potential of Melrose Park with our comprehensive guide to its $750k blueprint, revealing a 4.5% rental yield
Mastering Macquarie Parks Investment Strategy
Unlock your investment potential in Macquarie Park with our expert blueprint, guiding you through optimal stamp duty str
Rhodes Redefined: Premium Waterfront Living from $835K
Discover lucrative investment opportunities in Rhodes' premium waterfront properties, boasting exceptional rental yields
Quick Summary
Property Typeproject
Level9
AspectBuilding R
Deposit (20%)$298,000
Loan Amount$1,192,000
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