Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 4002
Level 40
Waterfront Living Secured Residences
Rhodes — Unit 4002 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
64ASPIRE
$2,020,000
1.8% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
96m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,020,000
NSW Stamp Duty
$93,510
Est. Weekly Rent
$680/wk
Gross Yield
1.75%
Year 1 After-Tax Cashflow
$-26,413
Est. Mortgage (80% LVR)
$2282/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
While priced at $2,020,000 above the suburb's median, this 40th-floor, 96m² residence commands a premium for its two-bedroom, two-bathroom layout and exclusive high-rise lifestyle. The property's ASPIRE Score™ of 64/100 reflects a strategic focus on long-term capital appreciation, supported by Rhodes' strong 52% 5-year unit growth, with investors accepting the $26,413 first-year cashflow shortfall for substantial future equity gains.
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
Level40
AspectBuilding R
Deposit (20%)$404,000
Loan Amount$1,616,000
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