Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2503
Level 25
Waterfront Living Secured Residences
Rhodes — Unit 2503 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
66ASPIRE
$1,370,000
2.6% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
93m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,370,000
NSW Stamp Duty
$57,760
Est. Weekly Rent
$680/wk
Gross Yield
2.58%
Year 1 After-Tax Cashflow
$-12,147
Est. Mortgage (80% LVR)
$1547/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 $1,370,000, this high-floor unit presents a strategic entry into a growth market where median unit prices have surged 12.5% in just one year. This 25th-level, two-bedroom apartment offers a premium lock-and-leave lifestyle within the tightly held Waterfront precinct, capitalising on Rhodes' strong $680 per week rental demand. With an ASPIRE Score™ of 66/100, the calculated year-one after-tax cashflow position of -$12,147 is a deliberate trade-off for substantial capital growth in this high-demand, 15km from CBD corridor.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Crows Nest 2026 Market Analysis: Top Sydney Villages
Discover Crows Nest's property market potential in 2026, featuring data-driven insights on unit growth, investment oppor
Discovering Little Bay Lifestyle: Affordable Coastal Living
Discover the charm of Little Bay, NSW 2036, where coastal living meets community vibes—offering a unique lifestyle witho
Parramatta vs Neighbouring Suburbs: Value Comparison
Explore the investment potential of Parramatta versus its neighboring suburbs, highlighting rental yields and ASPIRE sco
Quick Summary
Property Typeproject
Level25
AspectBuilding R
Deposit (20%)$274,000
Loan Amount$1,096,000
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