Local Knowledge PropertyIntegrated Property Financial Advisory
Residence
Unit F0.05
Level 0

Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

ESTE — Unit F0.05 | 3B/2B/2C

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

58ASPIRE
$3,170,000
1.2% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
129.9m²
Total Area
Aspect: Building F

Financial Analysis

Purchase Price
$3,170,000
NSW Stamp Duty
$156,760
Est. Weekly Rent
$720/wk
Gross Yield
1.18%
Year 1 After-Tax Cashflow
$-50,434
Est. Mortgage (80% LVR)
$3581/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 at $3.17M, this 3 bedroom apartment Little Bay investment commands a premium over the $920,000 median, targeting the prestige segment with its expansive 129.9m² layout. While the ASPIRE Score™ of 58/100 highlights a significant initial cashflow position of -$50,434, its value proposition is anchored in a blue-chip coastal location where a 1.8% vacancy rate and strong 7.2% annual growth demonstrate robust underlying demand for premium rental stock.

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 G0.01
3 bed · Level 0
$3.17M
Unit C0.03
3 bed · Level 0
$3.27M

Related Insights

Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Crows Nest 2026 Market Analysis: Top Sydney Villages
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
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
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
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 F
Deposit (20%)$634,000
Loan Amount$2,536,000

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