Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3802
Level 38
Waterfront Living Secured Residences
Rhodes — Unit 3802 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
64ASPIRE
$1,900,000
1.9% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
96m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,900,000
NSW Stamp Duty
$86,910
Est. Weekly Rent
$680/wk
Gross Yield
1.86%
Year 1 After-Tax Cashflow
$-23,779
Est. Mortgage (80% LVR)
$2146/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 $1,900,000, this unit presents a strategic entry into Rhodes' high-demand market, trading at a premium for its prime waterfront position and 38th-floor perspective. This 96m² two-bedroom apartment offers a sophisticated urban lifestyle, capitalising on the suburb's 12.5% annual unit growth and strong connectivity. While the $680 per week rent yields 1.86%, the investment's 64/100 ASPIRE Score highlights its strength in a market where median unit prices have surged 52% over five years, underscoring long-term capital growth potential over immediate cashflow.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Zetland 123-Residence: A Smart Investment Guide
Explore the investment potential of Zetland's 123-Residence Executive Sanctuary, featuring a 5.1% rental yield in Sydney
Negative Gearing in Zetland: What to Expect Post-2027
Explore the impact of 2027’s negative gearing reforms on Zetland's off-the-plan apartments. Understand grandfathered rig
Explore Parramatta's $620k Light Rail Apartments
Explore Parramatta's thriving real estate scene with our comprehensive guide on the $620,000 two-bedroom apartments offe
Quick Summary
Property Typeproject
Level38
AspectBuilding R
Deposit (20%)$380,000
Loan Amount$1,520,000
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