Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 906
Level 9
Waterfront Living Secured Residences
Rhodes — Unit 906 | 1B/1B/0C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
76ASPIRE
$855,000
4.1% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
0
Car Spaces
71m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$855,000
NSW Stamp Duty
$33,005
Est. Weekly Rent
$680/wk
Gross Yield
4.14%
Year 1 After-Tax Cashflow
$-844
Est. Mortgage (80% LVR)
$966/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 impressive $855,000 price point sitting just $5,000 above a suburb median that has surged 12.5% in a year, this north-facing, 9th-floor apartment offers a premium 1-bedder position within the sought-after 'Waterfront Living' precinct. Achieving a robust 4.14% yield from its estimated $680 weekly rent, this investment carries a strong ASPIRE Score™ of 76 and anticipates near-neutral cashflow, with a calculated first-year shortfall of just $844 after tax benefits are applied.
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
Level9
AspectBuilding R
Deposit (20%)$171,000
Loan Amount$684,000
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