Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit D2.05
Level 2

Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

ESTE — Unit D2.05 | 3B/2B/2C

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

59ASPIRE
$2,330,000
1.6% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
130.2m²
Total Area
Aspect: Building D

Financial Analysis

Purchase Price
$2,330,000
NSW Stamp Duty
$110,560
Est. Weekly Rent
$720/wk
Gross Yield
1.61%
Year 1 After-Tax Cashflow
$-31,998
Est. Mortgage (80% LVR)
$2632/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 the ASPIRE Score™ of 59/100 indicates a high-entry, low-yield profile for this $2.33M apartment, its spacious 130.2m², 3-bedroom configuration in the coastal 'Building D' offers a premium lifestyle ground. This $720/wk rental positions it for strong tenant demand in Little Bay, where low 1.8% vacancy rates underpin stability, resulting in a calculated first-year cashflow position of $-31,998 for the strategic investor.

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
Negative Gearing Changes 2027: What Investors Must Know
Negative Gearing Changes 2027: What Investors Must Know
Navigating the 2027 negative gearing changes? Discover how Crows Nest's grandfathered status impacts investors versus ne
Little Bay's $920K Median: Your Investment Blueprint
Little Bay's $920K Median: Your Investment Blueprint
Discover how Little Bay's $920K median property price can inform your investment strategies, from optimizing stamp duty
Zetland Apartment Investment Guide: Yield & Growth Insights
Zetland Apartment Investment Guide: Yield & Growth Insights
Unlock the potential of Zetland apartments with a 5.1% rental yield and a strategic view on growth. Navigate post-2027 t
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
Level2
AspectBuilding D
Deposit (20%)$466,000
Loan Amount$1,864,000

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