Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3804
Level 38
Waterfront Living Secured Residences
Rhodes — Unit 3804 | 3B/2B/2C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
63ASPIRE
$2,280,000
1.6% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
116m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,280,000
NSW Stamp Duty
$107,810
Est. Weekly Rent
$680/wk
Gross Yield
1.55%
Year 1 After-Tax Cashflow
$-32,119
Est. Mortgage (80% LVR)
$2575/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 $2,280,000 price point, this 3 bedroom apartment Rhodes investment is positioned above the $850,000 suburb median, targeting the premium segment of a market with a 75/100 growth potential. This north-facing apartment on the 38th floor offers a commanding 116sqm layout, delivering the spacious, high-level living that defines Rhodes' waterfront appeal. Despite a -$32,119 first-year cashflow, its ASPIRE Score™ of 63/100 reflects a strategic, growth-focused asset supported by the suburb's strong 12.5% annual unit growth.
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
Level38
AspectBuilding R
Deposit (20%)$456,000
Loan Amount$1,824,000
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