Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A1.01
Level 1

Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

ESTE — Unit A1.01 | 2B/2B/1C

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

59ASPIRE
$2,100,000
1.8% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
95.1m²
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$2,100,000
NSW Stamp Duty
$97,910
Est. Weekly Rent
$720/wk
Gross Yield
1.78%
Year 1 After-Tax Cashflow
$-26,950
Est. Mortgage (80% LVR)
$2372/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 $2,100,000, this 2 bedroom apartment presents a premium entry into Little Bay's market, currently valued 128% above the suburb median. Unit A1.01 offers a spacious 95.1m² floorplan within an architecturally significant complex, blending coastal living with modern convenience. Despite a first-year cashflow of -$26,950, its fundamentals are anchored by Little Bay's robust 7.2% annual growth and a critically low 1.8% vacancy rate, signalling strong long-term capital appreciation.

Explore Other Residences

Unit F0.02
1 bed · Level 0
$1.46M
Unit F0.03
2 bed · Level 0
$2.40M
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
Unit G0.02
3 bed · Level 0
$3.83M

Related Insights

Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Rhodes vs. Neighbours: Value in Sydney's Inner West
Explore how Rhodes outshines its Inner West neighbors in investment potential, offering high rental yields and unique va
Unlocking the Rhodes Equation: Prime $850k Units
Unlocking the Rhodes Equation: Prime $850k Units
Explore why the Rhodes Equation makes $850k units a prime investment with a 4.2% yield and impressive 12.5% growth poten
Rhodes Apartments Investment Guide: Yield & Growth Insights
Discover how investing in Rhodes apartments can unlock a 4.2% rental yield and a remarkable 12.5% capital growth, empowe
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 A
Deposit (20%)$420,000
Loan Amount$1,680,000

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