Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit E3.01
Level 3
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit E3.01 | 3B/2B/2C
11 Jennifer St Little Bay NSW 2036 · Little Bay, NSW 2036
58ASPIRE
$2,660,000
1.4% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
122.9m²
Total Area
Aspect: Building E
Financial Analysis
Purchase Price
$2,660,000
NSW Stamp Duty
$128,710
Est. Weekly Rent
$720/wk
Gross Yield
1.41%
Year 1 After-Tax Cashflow
$-39,241
Est. Mortgage (80% LVR)
$3005/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
Despite yielding 1.41% against Little Bay's 4.1% median, this 3 bedroom apartment commands a premium $2,660,000 price for its expansive 122.9m² floorplan, delivering a rare large-format coastal lifestyle. Its ASPIRE Score™ of 58 reflects a strategy prioritising long-term capital growth over immediate yield, with an estimated first-year cashflow of -$39,241 underscoring its position for equity-focused investors seeking substantial 3 bedroom apartment Little Bay investment holdings.
Explore Other Residences
Related Insights
Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Macquarie Park vs The Neighbourhood: 2113's Value Insights
Discover the key differences between Macquarie Park and The Neighbourhood in 2113, as we analyze property values, invest
Rhodes Living Profile: Walkability & Community Insights
Discover why Rhodes is a top-rated suburb for walkability and community vibes, blending easy transport access with a vib
Mastering Rhodes Unit Acquisition: A Financial Guide
Unlock the secrets of successful property investment in Sydney with our comprehensive guide on navigating stamp duty, op
Quick Summary
Property Typeproject
Level3
AspectBuilding E
Deposit (20%)$532,000
Loan Amount$2,128,000
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