Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 302
Level 3
Waterfront Living Secured Residences
Rhodes — Unit 302 | 1B/1B/0C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
79ASPIRE
$845,000
4.2% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
0
Car Spaces
75m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$845,000
NSW Stamp Duty
$32,555
Est. Weekly Rent
$680/wk
Gross Yield
4.18%
Year 1 After-Tax Cashflow
$-624
Est. Mortgage (80% LVR)
$954/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
Commanding a near-perfect 79/100 ASPIRE Score™, this investment-grade 1 bedroom apartment in Rhodes presents at an entry price of $845,000, strategically positioned just $5,000 below the suburb median. The sought-after floorplan delivers a premium 75m² internal living space, engineered for effortless lock-and-leave appeal to a consistent tenant pool of CBD and Parramatta professionals. With a robust $680/week rent securing a 4.18% yield, this asset transforms a modest first-year cashflow of $-624 into exceptional long-term capital upside, leveraging the precinct's 52% five-year unit growth trajectory.
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
Level3
AspectBuilding R
Deposit (20%)$169,000
Loan Amount$676,000
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