Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 1005
Level 10
Waterfront Living Secured Residences
Rhodes — Unit 1005 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
70ASPIRE
$1,220,000
2.9% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
86m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,220,000
NSW Stamp Duty
$49,510
Est. Weekly Rent
$680/wk
Gross Yield
2.90%
Year 1 After-Tax Cashflow
$-8,855
Est. Mortgage (80% LVR)
$1378/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 $1,220,000, this 2 bedroom apartment in Rhodes presents a 43.5% premium over the suburb median, justified by its prime 10th-floor position in 'Building R' and offering sophisticated, low-maintenance living for capital-focused investors. With an ASPIRE Score™ of 70/100 reflecting Rhodes' robust 12.5% annual growth, the initial $8,855 annual cashflow shortfall is a strategic entry cost for a high-demand asset where median rents sit at a strong $680 per week.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Kensington 2026 Unit Market: Key Insights & Comparisons
Discover why Kensington's 2026 unit market, boasting a $1.15M median and a robust 4.8% yield, outperforms Sydney average
Invest in Melrose Park: 2-Bed, 2-Bath Opportunities
Discover Melrose Park's prime 2-bed, 2-bath investment opportunity with 155 residences offering a strong 4.5% yield and
Macquarie Park Investment Strategies for 2113 Investors
Unlock investment success in Macquarie Park with expert insights on stamp duty, strategic entity structuring, and lendin
Quick Summary
Property Typeproject
Level10
AspectBuilding R
Deposit (20%)$244,000
Loan Amount$976,000
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