Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit E2.01
Level 2
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit E2.01 | 3B/2B/2C
11 Jennifer St Little Bay NSW 2036 · Little Bay, NSW 2036
59ASPIRE
$2,280,000
1.6% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
122.9m²
Total Area
Aspect: Building E
Financial Analysis
Purchase Price
$2,280,000
NSW Stamp Duty
$107,810
Est. Weekly Rent
$720/wk
Gross Yield
1.64%
Year 1 After-Tax Cashflow
$-30,900
Est. Mortgage (80% LVR)
$2575/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
Priced over double the $920,000 Little Bay unit median, apartment E2.01's $2,280,000 tag secures a rare 3-bedroom family haven in a premium coastal collection. While its estimated $720/week rent aligns with suburb medians, the resulting 1.64% gross yield and a first-year cashflow of -$30,900 reflect its high-growth, lower-yield profile, supported by Little Bay's robust 7.2% annual unit growth and its 59/100 ASPIRE Score™.
Explore Other Residences
Related Insights
Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Crows Nest 2026 Market Analysis: Top Sydney Villages
Discover Crows Nest's property market potential in 2026, featuring data-driven insights on unit growth, investment oppor
Little Bay Investment: A Coastal Gem in Sydney
Discover why Little Bay is Sydney's hidden gem for investors! With its prime walkability and impressive rental yields, t
Discovering Little Bay Lifestyle: Affordable Coastal Living
Discover the charm of Little Bay, NSW 2036, where coastal living meets community vibes—offering a unique lifestyle witho
Quick Summary
Property Typeproject
Level2
AspectBuilding E
Deposit (20%)$456,000
Loan Amount$1,824,000
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