Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit B3.02
Level 3
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit B3.02 | 3B/2B/2C
11 Jennifer St Little Bay NSW 2036 · Little Bay, NSW 2036
58ASPIRE
$2,910,000
1.3% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
137.5m²
Total Area
Aspect: Building B
Financial Analysis
Purchase Price
$2,910,000
NSW Stamp Duty
$142,460
Est. Weekly Rent
$720/wk
Gross Yield
1.29%
Year 1 After-Tax Cashflow
$-44,727
Est. Mortgage (80% LVR)
$3287/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
Positioned in Little Bay where unit values have grown 35.4% over five years, this $2.91M tri-level residence offers a premium 3-bedroom configuration in a landmark coastal collection. While presenting a significant $44,727 annual holding cost, its expansive 137.5m² layout caters to the high-income local demographic, evidenced by the suburb's tight 1.8% vacancy rate and strong 78/100 Investment Score. This property represents a strategic capital growth play within a tightly held beachside enclave.
Explore Other Residences
Related Insights
Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Extraordinary Coastal Collection: Little Bay Apartments
Discover why Little Bay's oceanfront residences stand out for investors, offering architectural excellence, breathtaking
Zetland Lifestyle: Your Guide to Urban Convenience
Discover how Zetland is transforming urban living with its vibrant cafes, efficient transport, and a strong community sp
Parramatta: Sydney's New Lifestyle Hub
Discover why Parramatta is redefining urban living in Sydney with its vibrant cafés, seamless transport links, and a thr
Quick Summary
Property Typeproject
Level3
AspectBuilding B
Deposit (20%)$582,000
Loan Amount$2,328,000
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