Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2203
Level 22
Waterfront Living Secured Residences
Rhodes — Unit 2203 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
66ASPIRE
$1,290,000
2.7% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
93m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,290,000
NSW Stamp Duty
$53,360
Est. Weekly Rent
$680/wk
Gross Yield
2.74%
Year 1 After-Tax Cashflow
$-10,391
Est. Mortgage (80% LVR)
$1457/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
Priced at $1,290,000 and offering an estimated rent of $680 per week, this 2 bedroom apartment Rhodes investment presents a strategic entry into a suburb with 52% unit growth over five years. Apartment 2203 on the 22nd floor delivers a premium two-bedroom, two-bathroom configuration in a sought-after waterfront precinct, aligning with the area’s high walkability and strong rental demand. While the 2.74% yield reflects its prime positioning, the ASPIRE Score™ of 66/100 highlights a balance of Rhodes' robust capital growth trajectory against the initial cashflow position.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Negative Gearing Changes 2027: What Investors Must Know
Navigating the 2027 negative gearing changes? Discover how Crows Nest's grandfathered status impacts investors versus ne
Little Bay's $920K Median: Your Investment Blueprint
Discover how Little Bay's $920K median property price can inform your investment strategies, from optimizing stamp duty
Zetland Apartment Investment Guide: Yield & Growth Insights
Unlock the potential of Zetland apartments with a 5.1% rental yield and a strategic view on growth. Navigate post-2027 t
Quick Summary
Property Typeproject
Level22
AspectBuilding R
Deposit (20%)$258,000
Loan Amount$1,032,000
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