Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit C2.02
Level 2
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit C2.02 | 1B/1B/1C
11 Jennifer St Little Bay NSW 2036 · Little Bay, NSW 2036
61ASPIRE
$1,590,000
2.4% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
1
Car Space
74.9m²
Total Area
Aspect: Building C
Financial Analysis
Purchase Price
$1,590,000
NSW Stamp Duty
$69,860
Est. Weekly Rent
$720/wk
Gross Yield
2.35%
Year 1 After-Tax Cashflow
$-15,757
Est. Mortgage (80% LVR)
$1796/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 $1.59M price point commanding a 72.7% premium over the suburb's $920k median, this 1-bedroom apartment in Little Bay represents a high-conviction entry into a market with proven 35.4% 5-year growth. The north-facing aspect in Building C offers a low-maintenance coastal lifestyle just minutes from the beach, aligning with a professional demographic that sustains the tight 1.8% vacancy rate. This strategic, albeit premium, positioning is reflected in its 61/100 ASPIRE Score™, forecasting strong long-term capital growth to offset the estimated initial cashflow position.
Explore Other Residences
Related Insights
Little Bay Suburb Profile
2036 · Median $920K
Property Insights
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
Parramatta 2026: Investment Insights & Market Outlook
Explore why Parramatta is poised to be Sydney's top investment hotspot by 2026, backed by data-driven insights on rental
Affordable Housing Investment Strategies in Australia
Explore innovative strategies for investors navigating the affordable housing market amidst rising interest rates, uncov
Quick Summary
Property Typeproject
Level2
AspectBuilding C
Deposit (20%)$318,000
Loan Amount$1,272,000
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