Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3901
Level 39
Waterfront Living Secured Residences
Rhodes — Unit 3901 | 3B/2B/2C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
63ASPIRE
$2,935,000
1.2% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
110m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,935,000
NSW Stamp Duty
$143,835
Est. Weekly Rent
$680/wk
Gross Yield
1.20%
Year 1 After-Tax Cashflow
$-46,495
Est. Mortgage (80% LVR)
$3315/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 an ASPIRE Score™ of 63/100, this 3 bedroom apartment Rhodes investment captures high-end living within a suburb boasting 12.5% annual unit growth. Occupying level 39 with three bedrooms and two car spaces, it offers sophisticated, low-maintenance living in a premier waterfront precinct. Priced at $2,935,000, it presents a substantial holding opportunity where the estimated $680/week rent reflects intense tenant demand in a market with a tight 1.8% vacancy rate.
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
Level39
AspectBuilding R
Deposit (20%)$587,000
Loan Amount$2,348,000
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