Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 303
Level 3
Waterfront Living Secured Residences
Rhodes — Unit 303 | 1B/1B/0C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
76ASPIRE
$865,000
4.1% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
0
Car Spaces
72m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$865,000
NSW Stamp Duty
$33,455
Est. Weekly Rent
$680/wk
Gross Yield
4.09%
Year 1 After-Tax Cashflow
$-1,063
Est. Mortgage (80% LVR)
$977/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
This 1 bedroom apartment Rhodes investment is priced at a strategic $5,000 below the suburb's $850,000 median, offering immediate entry advantage into a market with 12.5% annual growth. Unit 303 delivers low-maintenance, lock-and-leave convenience perfectly aligned for the young professional tenants creating Rhodes' high demand, evidenced by the tight 1.8% vacancy rate. With an attractive $680/week rental estimate generating a 4.09% yield, and backed by a robust ASPIRE Score™ of 76/100, this asset is engineered for a portfolio targeting strong capital growth and consistent income.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Kensington Investment Blueprint: Grow with $1.15M Apartments
Unlock financial growth with the Kensington Investment Blueprint, your guide to maximizing yields and engineering succes
Kensington Property Buying Blueprint for Smart Investors
Unlock the secrets to smarter property investment in Kensington, NSW. Learn how to minimize stamp duty and optimize lend
Luxury Awaits: Kensington NSW 2033 Apartments
Discover why The Kensington, just 6km from Sydney CBD, offers unparalleled luxury and high rental yields, making it a pr
Quick Summary
Property Typeproject
Level3
AspectBuilding R
Deposit (20%)$173,000
Loan Amount$692,000
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