Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit C1.01
Level 1
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit C1.01 | 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
132.5m²
Total Area
Aspect: Building C
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 an ASPIRE Score™ of 59/100, this $2.48M investment is positioned for capital growth in a suburb where unit prices have risen 7.2% annually. This premium 3 bedroom apartment offers a low-maintenance coastal lifestyle on a generous 132.5m² floorplan within an architecturally designed complex. While the $720 weekly rent yields 1.51%, the estimated first-year cashflow of -$35,290 is mitigated by Little Bay’s strong 82/100 growth potential and a tight 1.8% vacancy rate, signalling robust long-term demand for 3 bedroom apartment Little Bay investments.
Explore Other Residences
Related Insights
Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Financing a Green Home: Your Guide to Eco-Friendly Mortgages
Explore innovative mortgage options tailored for eco-conscious investors, unlocking financial pathways to sustainable li
Hidden Costs of Off-the-Plan Apartments Revealed
Discover the hidden costs of off-the-plan apartments that first-home buyers often overlook. Learn essential tips to navi
Off-the-Plan Apartments vs. Established Properties: Key Insights
Explore the pros and cons of off-the-plan apartments versus established properties to make informed investment decisions
Quick Summary
Property Typeproject
Level1
AspectBuilding C
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