Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit B1.02
Level 1
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit B1.02 | 3B/2B/2C
11 Jennifer St Little Bay NSW 2036 · Little Bay, NSW 2036
59ASPIRE
$2,480,000
1.5% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
137.5m²
Total Area
Aspect: Building B
Financial Analysis
Purchase Price
$2,480,000
NSW Stamp Duty
$118,810
Est. Weekly Rent
$720/wk
Gross Yield
1.51%
Year 1 After-Tax Cashflow
$-35,290
Est. Mortgage (80% LVR)
$2801/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 median unit price of $920,000, this $2,480,000 triplex apartment in Little Bay's premium coastal collection offers a high-calibre lifestyle investment in a suburb with 35.4% 5-year unit growth. The 3-bedroom, 2-bathroom residence combines spacious 137.5m² living with direct access to a community defined by its beachside setting and strong fundamentals. While its ASPIRE Score™ of 59/100 reflects a yield of 1.51%, the estimated first-year cashflow of -$35,290 is offset by Little Bay's robust 7.2% annual growth and a critically low 1.8% vacancy rate, underlining long-term capital demand.
Explore Other Residences
Related Insights
Little Bay Suburb Profile
2036 · Median $920K
Property Insights

Future of Australian Property: Impact of Interest Rates
Explore how sustained interest rate hikes are reshaping the Australian property market, influencing property values and

Kensington Investment Blueprint: Your Guide to Property Success
Unlock the potential of Kensington's $1.15M unit market with our strategic guide on stamp duty, entity structuring, and

Melrose Park Investment Opportunity: A Prime 2 Bed, 2 Bath Guide
Discover why Melrose Park's new 2 bed, 2 bath project is a standout investment in Sydney's Inner West, offering high ren
Quick Summary
Property Typeproject
Level1
AspectBuilding B
Deposit (20%)$496,000
Loan Amount$1,984,000
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