Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit A2.03
Level 2

Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

ESTE — Unit A2.03 | 2B/2B/1C

11 Jennifer St Little Bay NSW 2036 · Little Bay, NSW 2036

59ASPIRE
$2,200,000
1.7% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
98
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$2,200,000
NSW Stamp Duty
$103,410
Est. Weekly Rent
$720/wk
Gross Yield
1.70%
Year 1 After-Tax Cashflow
$-29,145
Est. Mortgage (80% LVR)
$2485/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

Despite a modest 1.7% yield, this $2.2M two-bedroom apartment in Little Bay's premium coastal collection offers a substantial opportunity for capital growth, underscored by the suburb's 7.2% annual unit growth and an ASPIRE Score™ of 59/100. The 98m² floorplan delivers a low-maintenance coastal lifestyle in a prime architectural setting, appealing to high-income professionals. Savvy investors can leverage the strong local rental demand evidenced by a 1.8% vacancy rate to offset the initial $29,145 after-tax cashflow deficit.

Interested in this residence?

Get a personalised financial analysis including tax benefits, depreciation schedule, and cashflow projection.

Pre-Approval

Get pre-approved for this residence with competitive rates.

Your Agent

Graham Chee
Ding Real Estate
0283388900 [email protected]

Quick Summary

Property Typeproject
Level2
AspectBuilding A
Deposit (20%)$440,000
Loan Amount$1,760,000

Development Features

Coastal Collection of 1
2
3 and 4-bedroom residences Now under construction. Move in late 2026. Expansive balconies with uninterrupted ocean
golf course and national park views Interiors with timeless finishes
generous layouts and abundant natural light Secure resident parking with every home Exclusive rooftop sanctuary with infinity pool
sauna
Technogym studio
BBQ and entertaining spaces Minutes to coastal walks