Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit A3.01
Level 3

Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

ESTE — Unit A3.01 | 3B/2B/2C

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

57ASPIRE
$4,080,000
0.9% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
231m²
Total Area
Aspect: Building A

Financial Analysis

Purchase Price
$4,080,000
NSW Stamp Duty
$285,600
Est. Weekly Rent
$720/wk
Gross Yield
0.92%
Year 1 After-Tax Cashflow
$-70,406
Est. Mortgage (80% LVR)
$4608/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

This 3 bedroom apartment presents a significant pricing premium at $4,080,000, yet its ASPIRE Score™ of 57/100 signals a strong capital growth focus over immediate yield. The spacious 231m² tri-level residence offers a substantial footprint for a premium coastal lifestyle near the beach. With estimated after-tax cashflow of -$70,406 in year one, this property suits the strategic investor prioritising long-term appreciation in Little Bay’s high-growth market.

Explore Other Residences

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 C1.02
1 bed · Level 1
$1.46M
Unit A1.01
2 bed · Level 1
$2.10M
Unit E1.01
3 bed · Level 1
$2.30M

Related Insights

Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Off-the-Plan in a Post-Reform World: Why Structure Matters More Than Ever
Off-the-Plan in a Post-Reform World: Why Structure Matters More Than Ever By Graham Chee, CPA, Licensed Real Estate Agen
Rate Rise, CGT, Negative Gearing & Trust Rules: What It Actually Means For Your Next Property Decision
Rate Rise, CGT, Negative Gearing & Trust Rules: What It Actually Means For Your Next Property Decision Australia’s prope
Investing in Melrose Park Apartments: Yield & Growth Guide
Discover why Melrose Park apartments are becoming the hotspot for savvy investors, offering lucrative rental yields, str
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
Level3
AspectBuilding A
Deposit (20%)$816,000
Loan Amount$3,264,000

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