Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit A3.03
Level 3

Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

ESTE — Unit A3.03 | 3B/2B/2C

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

58ASPIRE
$2,940,000
1.3% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
131.4m²
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$2,940,000
NSW Stamp Duty
$144,110
Est. Weekly Rent
$720/wk
Gross Yield
1.27%
Year 1 After-Tax Cashflow
$-45,386
Est. Mortgage (80% LVR)
$3321/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

While this $2.94M apartment carries a premium price versus Little Bay's $920,000 median unit price, its generous 3-bedroom configuration offers the ultimate coastal lifestyle. Its $720/week estimated rent results in a 1.27% gross yield, requiring investors to fund an estimated Year 1 after-tax cashflow shortfall of -$45,386, as reflected in its ASPIRE Score™ of 58/100.

Explore Other Residences

Unit F0.02
1 bed · Level 0
$1.46M
Unit F0.03
2 bed · Level 0
$2.40M
Unit C0.01
3 bed · Level 0
$2.43M
Unit C0.04
2 bed · Level 0
$2.50M
Unit F0.05
3 bed · Level 0
$3.17M
Unit G0.01
3 bed · Level 0
$3.17M

Related Insights

Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Zetland 123-Residence: A Smart Investment Guide
Zetland 123-Residence: A Smart Investment Guide
Explore the investment potential of Zetland's 123-Residence Executive Sanctuary, featuring a 5.1% rental yield in Sydney
Negative Gearing in Zetland: What to Expect Post-2027
Negative Gearing in Zetland: What to Expect Post-2027
Explore the impact of 2027’s negative gearing reforms on Zetland's off-the-plan apartments. Understand grandfathered rig
Explore Parramatta's $620k Light Rail Apartments
Explore Parramatta's $620k Light Rail Apartments
Explore Parramatta's thriving real estate scene with our comprehensive guide on the $620,000 two-bedroom apartments offe
All Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

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
Level3
AspectBuilding A
Deposit (20%)$588,000
Loan Amount$2,352,000

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