Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit E0.02
Level 0

Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

ESTE — Unit E0.02 | 4B/3B/2C

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

57ASPIRE
$3,780,000
1.0% gross yield

Residence Configuration

4
Bedrooms
3
Bathrooms
2
Car Spaces
231.7m²
Total Area
Aspect: Building E

Financial Analysis

Purchase Price
$3,780,000
NSW Stamp Duty
$264,600
Est. Weekly Rent
$720/wk
Gross Yield
0.99%
Year 1 After-Tax Cashflow
$-63,822
Est. Mortgage (80% LVR)
$4270/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 its ASPIRE Score™ of 57/100 highlights a significant initial cashflow outlay of -$63,822, this $3.78 million 4-bedroom apartment in Little Bay commands a 311% premium over the suburb's median unit price, targeting an exclusive lifestyle market. The substantial 231.7m² ground-floor residence offers a rare 4-bedroom configuration, delivering premium family-sized living steps from the coast. This positions it for long-term capital growth, leveraging Little Bay's strong 7.2% annual unit growth, albeit with rental demand centred on achieving premium long-term tenancies over short-term yield.

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
Level0
AspectBuilding E
Deposit (20%)$756,000
Loan Amount$3,024,000

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