Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 302
Level 3
Waterfront Living Secured Residences
Rhodes — Unit 302 | 1B/1B/0C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
79ASPIRE
$845,000
4.2% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
0
Car Spaces
75m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$845,000
NSW Stamp Duty
$32,555
Est. Weekly Rent
$680/wk
Gross Yield
4.18%
Year 1 After-Tax Cashflow
$-624
Est. Mortgage (80% LVR)
$954/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
Commanding a near-perfect 79/100 ASPIRE Score™, this investment-grade 1 bedroom apartment in Rhodes presents at an entry price of $845,000, strategically positioned just $5,000 below the suburb median. The sought-after floorplan delivers a premium 75m² internal living space, engineered for effortless lock-and-leave appeal to a consistent tenant pool of CBD and Parramatta professionals. With a robust $680/week rent securing a 4.18% yield, this asset transforms a modest first-year cashflow of $-624 into exceptional long-term capital upside, leveraging the precinct's 52% five-year unit growth trajectory.
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
Level3
AspectBuilding R
Deposit (20%)$169,000
Loan Amount$676,000
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