Local Knowledge PropertyIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit G0.02
Level 0
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit G0.02 | 3B/2.5B/2C
11 Jennifer St Little Bay NSW 2036 · Little Bay, NSW 2036
57ASPIRE
$3,830,000
1.0% gross yield
Residence Configuration
3
Bedrooms
2.5
Bathrooms
2
Car Spaces
190.9m²
Total Area
Aspect: Building G
Financial Analysis
Purchase Price
$3,830,000
NSW Stamp Duty
$268,100
Est. Weekly Rent
$720/wk
Gross Yield
0.98%
Year 1 After-Tax Cashflow
$-64,919
Est. Mortgage (80% LVR)
$4326/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 a premium $3.83 million price point that positions it for significant capital appreciation above the suburb's $920,000 unit median, this 3 bedroom apartment Little Bay investment delivers a substantial 190.9m² floorplan. While the current yield is 0.98%, the property's ASPIRE Score of 57/100 is anchored by Little Bay's robust 7.2% annual growth, indicating a strategy geared towards long-term wealth building over immediate yield. Investors can leverage the suburb's exceptionally low 1.8% vacancy rate, ensuring high rental demand for this expansive three-bedroom coastal configuration.
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
Level0
AspectBuilding G
Deposit (20%)$766,000
Loan Amount$3,064,000
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