Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit D2.02
Level 2

Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

ESTE — Unit D2.02 | 2B/2B/1C

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

59ASPIRE
$2,150,000
1.7% gross yield

Residence Configuration

2
Bedrooms
2
Bathrooms
1
Car Space
108.3
Total Area
Aspect: Building D

Financial Analysis

Purchase Price
$2,150,000
NSW Stamp Duty
$100,660
Est. Weekly Rent
$720/wk
Gross Yield
1.74%
Year 1 After-Tax Cashflow
$-28,047
Est. Mortgage (80% LVR)
$2428/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

Priced at $2,150,000, this 2-bedroom apartment offers a unique opportunity to enter Little Bay’s premium market at a price point closely aligned with the suburb’s $920,000 unit median, representing a strategic holding in an area with 35.4% 5-year growth. Unit D2.02 delivers a low-maintenance coastal lifestyle in a sought-after architectural collection, configured for professional tenants or owner-occupiers seeking space and convenience. With an estimated rent of $720 per week reflecting strong local demand in a 1.8% vacancy market, investors should note the ASPIRE Score of 59/100 primarily reflects the initial yield of 1.74%, positioning this for long-term capital appreciation over immediate cash flow.

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
Level2
AspectBuilding D
Deposit (20%)$430,000
Loan Amount$1,720,000

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