Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 2505
Level 25
Waterfront Living Secured Residences
Rhodes — Unit 2505 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
66ASPIRE
$1,440,000
2.5% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
85m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,440,000
NSW Stamp Duty
$61,610
Est. Weekly Rent
$680/wk
Gross Yield
2.46%
Year 1 After-Tax Cashflow
$-13,683
Est. Mortgage (80% LVR)
$1627/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
With a premium $1,440,000 price point commanding a 69% premium over the suburb's $850,000 median, this 25th-floor, 2 bedroom apartment Rhodes investment delivers an elevated lifestyle and an ASPIRE Score™ of 66/100. Configured as a 2 bed, 2 bath with north-facing aspect in Building R, it promises modern convenience amidst Rhodes' vibrant urban renewal. Despite a $13,682 first-year cashflow shortfall, the 12.5% annual unit growth and a tight 1.8% vacancy rate signal strong capital appreciation and resilient rental demand.
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
Level25
AspectBuilding R
Deposit (20%)$288,000
Loan Amount$1,152,000
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