Ding Real EstateIntegrated Property Financial Advisory
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

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 C0.03
3 bed · Level 0
$3.27M
Unit E0.01
4 bed · Level 0
$3.78M

Related Insights

Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Kensington Investment Blueprint: Grow with $1.15M Apartments
Kensington Investment Blueprint: Grow with $1.15M Apartments
Unlock financial growth with the Kensington Investment Blueprint, your guide to maximizing yields and engineering succes
Kensington Property Buying Blueprint for Smart Investors
Kensington Property Buying Blueprint for Smart Investors
Unlock the secrets to smarter property investment in Kensington, NSW. Learn how to minimize stamp duty and optimize lend
Luxury Awaits: Kensington NSW 2033 Apartments
Luxury Awaits: Kensington NSW 2033 Apartments
Discover why The Kensington, just 6km from Sydney CBD, offers unparalleled luxury and high rental yields, making it a pr
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
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