Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit C0.01
Level 0

Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

ESTE — Unit C0.01 | 3B/2B/2C

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

59ASPIRE
$2,430,000
1.5% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
144.1m²
Total Area
Aspect: Building C

Financial Analysis

Purchase Price
$2,430,000
NSW Stamp Duty
$116,060
Est. Weekly Rent
$720/wk
Gross Yield
1.54%
Year 1 After-Tax Cashflow
$-34,193
Est. Mortgage (80% LVR)
$2745/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 $2,430,000 apartment commands a premium, its ASPIRE Score of 59/100 reflects a significant variance from the suburb's median unit price of $920,000 and a current yield of 1.54%. This spacious 144.1m² three-bedroom, two-bathroom residence caters to the high-demand family rental market in Little Bay's premium coastal precinct. Investors should note the projected first-year after-tax cashflow of -$34,193, positioning this as a capital growth-focused play within Little Bay's proven 35.4% five-year growth trajectory for units.

Explore Other Residences

Unit F0.02
1 bed · Level 0
$1.46M
Unit F0.03
2 bed · Level 0
$2.40M
Unit C0.04
2 bed · Level 0
$2.50M
Unit C0.03
3 bed · Level 0
$3.27M
Unit E0.01
4 bed · Level 0
$3.78M
Unit G0.02
3 bed · Level 0
$3.83M

Related Insights

Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Kensington Investment Blueprint: Grow with $1.15M Apartments
Kensington Investment Blueprint: Grow with $1.15M Apartments
Unlock financial growth with the Kensington Investment Blueprint, your guide to maximizing yields and engineering succes
Kensington Property Buying Blueprint for Smart Investors
Kensington Property Buying Blueprint for Smart Investors
Unlock the secrets to smarter property investment in Kensington, NSW. Learn how to minimize stamp duty and optimize lend
Luxury Awaits: Kensington NSW 2033 Apartments
Luxury Awaits: Kensington NSW 2033 Apartments
Discover why The Kensington, just 6km from Sydney CBD, offers unparalleled luxury and high rental yields, making it a pr
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
Level0
AspectBuilding C
Deposit (20%)$486,000
Loan Amount$1,944,000

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