Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit F1.05
Level 1
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit F1.05 | 3B/2B/2C
11 Jennifer St Little Bay NSW 2036 · Little Bay, NSW 2036
58ASPIRE
$3,270,000
1.1% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
128.8m²
Total Area
Aspect: Building F
Financial Analysis
Purchase Price
$3,270,000
NSW Stamp Duty
$162,260
Est. Weekly Rent
$720/wk
Gross Yield
1.14%
Year 1 After-Tax Cashflow
$-52,629
Est. Mortgage (80% LVR)
$3694/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
With an ASPIRE Score™ of 58/100, this 3 bedroom apartment Little Bay investment requires a strategic approach for buyers focused on long-term capital growth over immediate yield. This spacious 128.8sqm ground-floor residence in the 'Extraordinary Coastal Collection' offers a premium low-maintenance lifestyle in a suburb where unit prices have grown 35.4% over five years. The estimated $720 weekly rent against the $3,270,000 price point reflects a 1.14% yield, positioning it for investors banking on Little Bay's 82/100 growth potential to offset the first year's -$52,629 cashflow.
Explore Other Residences
Related Insights
Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Zetland 123-Residence: A Smart Investment Guide
Explore the investment potential of Zetland's 123-Residence Executive Sanctuary, featuring a 5.1% rental yield in Sydney
Negative Gearing in Zetland: What to Expect Post-2027
Explore the impact of 2027’s negative gearing reforms on Zetland's off-the-plan apartments. Understand grandfathered rig
Explore Parramatta's $620k Light Rail Apartments
Explore Parramatta's thriving real estate scene with our comprehensive guide on the $620,000 two-bedroom apartments offe
Quick Summary
Property Typeproject
Level1
AspectBuilding F
Deposit (20%)$654,000
Loan Amount$2,616,000
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