Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit C0.03
Level 0

Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

Level 0 | 3 Bed | Expansive 221m² Floorplan

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

58ASPIRE
$3,270,000
1.1% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
220.8
Total Area
Aspect: Building C
Views: Panoramic Fairway & Rolling Coastal Parklands

Financial Analysis

Purchase Price
$3,270,000
NSW Stamp Duty
$162,260
Est. Weekly Rent
$720/wk
Gross Yield
1.14%
Year 1 After-Tax Cashflow
$-52,629
Est. Mortgage (80% LVR)
$3694/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 an ASPIRE Score™ of 78/100, Little Bay is not just a lifestyle destination but a fundamentally robust property investment, evidenced by its 35.4% unit growth over the past five years. This extraordinary coastal collection presents a prime opportunity to secure a substantial asset in a market where demand consistently outpaces supply, given a minuscule vacancy rate of just 1.8%.

Positioned at $3,270,000, this expansive 220.8m² residence redefines apartment living. The 3-bedroom, 2-bathroom, and 2-car configuration offers a level of space and functionality exceeding typical unit offerings, appealing to an affluent professional demographic who value Little Bay’s premium coastal lifestyle and high median income of $95,000. While the estimated weekly rent aligns with the suburb median of $720, the property’s size, quality, and scarcity value command a premium position within the rental cohort, enhancing its long-term capital growth prospects.

More than an apartment, this is a substantial family residence within a secure, architecturally designed complex. It delivers on Little Bay’s key strengths: direct access to coastal walks and beaches, proximity to world-class medical and educational precincts, and a tightly held community atmosphere. This is a strategic acquisition for the investor targeting low-volatility, high-growth assets, where consistent 7.2% annual growth combines with exceptional liveability.

Actionable Takeaway: This property represents a strategic pivot from standard unit investment into the luxury, large-format apartment segment in Little Bay—a niche with limited competition and high buyer appeal. Pro Tip: With days on market averaging 35, immediate and decisive action is critical to secure a flagship asset in a suburb where long-term growth potential is rated 82/100. This is a tangible opportunity to capitalise on deep market intelligence. Enquire now to receive the full financial modelling and due diligence report for 3 bedroom apartment Little Bay investment.

Commanding $720/week rent with a low 1.8% vacancy rate for stable income.
ASPIRE Score of 78 signals a high-growth, low-risk investment environment.
Premium coastal location in a suburb with strong 7.2% annual unit growth.
Outsized 220.8m² total floorplan offers rarity and superior value per square metre.
Positioned in a market with 35.4% 5-year growth, exceeding broader Sydney trends.

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
Level0
AspectBuilding C
ViewsPanoramic Fairway & Rolling Coastal Parklands
Deposit (20%)$654,000
Loan Amount$2,616,000

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