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
137.5
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.

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 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