Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 404
Level 4
Waterfront Living Secured Residences
Rhodes — Unit 404 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
70ASPIRE
$1,200,000
3.0% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
121m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,200,000
NSW Stamp Duty
$48,530
Est. Weekly Rent
$680/wk
Gross Yield
2.95%
Year 1 After-Tax Cashflow
$-8,416
Est. Mortgage (80% LVR)
$1355/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 $1,200,000, this 2-bedroom apartment sits above the $850,000 suburb median, tapping directly into Rhodes’ powerful 12.5% annual unit growth. This 121sqm north-facing residence delivers a spacious, modern lifestyle in a premier waterfront precinct, designed for long-term appeal. With an ASPIRE Score™ of 70/100 and strong local rental demand evidenced by a 1.8% vacancy rate, investors can target capital appreciation while securing a $680 weekly income stream.
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
Level4
AspectBuilding R
Deposit (20%)$240,000
Loan Amount$960,000
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