Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit C0.04
Level 0
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit C0.04 | 2B/2B/1C
11 Jennifer St Little Bay NSW 2036 · Little Bay, NSW 2036
59ASPIRE
$2,500,000
1.5% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
105.6m²
Total Area
Aspect: Building C
Financial Analysis
Purchase Price
$2,500,000
NSW Stamp Duty
$119,910
Est. Weekly Rent
$720/wk
Gross Yield
1.50%
Year 1 After-Tax Cashflow
$-35,729
Est. Mortgage (80% LVR)
$2824/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
While its 1.5% yield requires a strategic, growth-focused portfolio, this $2.5 million 2 bedroom apartment offers entry into Little Bay's premium new precinct, where a 7.2% annual growth rate underscores its long-term value. This ground-floor residence delivers a low-maintenance coastal lifestyle in a tightly held location with a rental vacancy of just 1.8%, translating to strong tenant demand for your $720 per week estimated return.
Explore Other Residences
Related Insights
Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Rhodes Peninsula: Waterfront Living from $835K
Discover the Rhodes Peninsula as a prime investment opportunity for waterfront living, with prices starting at $835,000
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
Quick Summary
Property Typeproject
Level0
AspectBuilding C
Deposit (20%)$500,000
Loan Amount$2,000,000
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