Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit D2.03
Level 2
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit D2.03 | 3B/2B/2C
11 Jennifer St Little Bay NSW 2036 · Little Bay, NSW 2036
58ASPIRE
$2,910,000
1.3% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
148.9m²
Total Area
Aspect: Building D
Financial Analysis
Purchase Price
$2,910,000
NSW Stamp Duty
$142,460
Est. Weekly Rent
$720/wk
Gross Yield
1.29%
Year 1 After-Tax Cashflow
$-44,727
Est. Mortgage (80% LVR)
$3287/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
With an ASPIRE Score™ of 58/100, this substantial 148.9m² residence presents a high-value, low-supply opportunity priced at $2,910,000 against a $920,000 unit median. This expansive 3-bedroom apartment in the 'Extraordinary Coastal Collection' offers a premium coastal configuration just metres from the sand, targeting a luxury lifestyle demographic. The $720 weekly rent indicates strong tenant demand, yet investors should note the 1.29% yield and plan for the first-year cashflow position of -$44,727, with significant upside tied to Little Bay's 35.4% five-year unit growth trajectory.
Explore Other Residences
Related Insights
Little Bay Suburb Profile
2036 · Median $920K
Property Insights
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
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
Discover why The Kensington, just 6km from Sydney CBD, offers unparalleled luxury and high rental yields, making it a pr
Quick Summary
Property Typeproject
Level2
AspectBuilding D
Deposit (20%)$582,000
Loan Amount$2,328,000
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