Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 405
Level 4
Waterfront Living Secured Residences
Rhodes — Unit 405 | 4B/2B/2C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
63ASPIRE
$2,675,000
1.3% gross yield
Residence Configuration
4
Bedrooms
2
Bathrooms
2
Car Spaces
201m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,675,000
NSW Stamp Duty
$129,535
Est. Weekly Rent
$680/wk
Gross Yield
1.32%
Year 1 After-Tax Cashflow
$-40,788
Est. Mortgage (80% LVR)
$3021/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
Positioned in a suburb experiencing robust 12.5% annual unit growth, this 4 bedroom apartment represents a significant lifestyle asset. Its large 201m² layout is ideal for professional families, offering modern living in Rhodes’ prized waterfront precinct with its 78/100 walkability score. While the ASPIRE Score™ of 63/100 indicates a core lifestyle focus, the estimated $680/wk rent reflects sustained demand for premium space in this tightly held market with a 1.8% vacancy rate.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights

Kensington Investment Blueprint: Grow with $1.15M Apartments
Unlock financial growth with the Kensington Investment Blueprint, your guide to maximizing yields and engineering succes

Kensington Property Buying Blueprint for Smart Investors
Unlock the secrets to smarter property investment in Kensington, NSW. Learn how to minimize stamp duty and optimize lend

Luxury Awaits: Kensington NSW 2033 Apartments
Discover why The Kensington, just 6km from Sydney CBD, offers unparalleled luxury and high rental yields, making it a pr
Quick Summary
Property Typeproject
Level4
AspectBuilding R
Deposit (20%)$535,000
Loan Amount$2,140,000
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