Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit C2.01
Level 2

Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

ESTE — Unit C2.01 | 3B/2B/2C

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

58ASPIRE
$2,580,000
1.4% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
132.5
Total Area
Aspect: Building C

Financial Analysis

Purchase Price
$2,580,000
NSW Stamp Duty
$124,310
Est. Weekly Rent
$720/wk
Gross Yield
1.45%
Year 1 After-Tax Cashflow
$-37,485
Est. Mortgage (80% LVR)
$2914/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

This premium apartment's $2,580,000 price point commands an $1.66 million premium over Little Bay's $920,000 unit median, reflecting its exceptional 3-bedroom, 2-bathroom configuration within an architecturally significant coastal collection. While yielding 1.45%, its $720/week rent aligns with strong local demand, evidenced by the suburb's 1.8% vacancy rate; sophisticated investors will note the projected first-year after-tax cashflow of -$37,485, positioning this as a strategic capital growth asset in a market with a documented 35.4% five-year unit growth trajectory.

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 C
Deposit (20%)$516,000
Loan Amount$2,064,000

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