Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 3803
Level 38
Waterfront Living Secured Residences
Rhodes — Unit 3803 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
65ASPIRE
$1,500,000
2.4% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
93m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,500,000
NSW Stamp Duty
$64,910
Est. Weekly Rent
$680/wk
Gross Yield
2.36%
Year 1 After-Tax Cashflow
$-15,000
Est. Mortgage (80% LVR)
$1694/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
Offering 12.5% annual unit growth, this 2 bedroom apartment in Rhodes presents a high-growth opportunity in a market with strong fundamentals. On the 38th floor with district views, this 93m² residence delivers a premium lifestyle in a vibrant, well-connected waterfront precinct. With an established $680 per week rental income, the property's ASPIRE Score of 65/100 reflects its solid demand profile against an initial cashflow position of $-15,000.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Parramatta vs Neighbouring Suburbs: Sydney's Value Benchmark
Discover why a $620,000 unit in Parramatta, boasting an impressive 84/100 investment score and a rental yield of 4.8%, s
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
Quick Summary
Property Typeproject
Level38
AspectBuilding R
Deposit (20%)$300,000
Loan Amount$1,200,000
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