What is the price of Unit D2.03 at Extraordinary Coastal Collection?

Unit D2.03 is priced at $2,910,000.

What is the rental yield for this apartment in Little Bay?

Unit D2.03 has an estimated gross yield of 1.3%.

How large is Unit D2.03 in Little Bay?

The apartment offers a total area of 148.9m².

What is the ASPIRE Intelligence Score for this unit?

The ASPIRE Intelligence Score for Unit D2.03 is 58 out of 100.

Is Little Bay a good suburb for families and professionals?

Yes, Little Bay is known for its premium coastal lifestyle, safety, and proximity to schools and medical facilities, making it ideal for families and professionals.

Ding Real EstateIntegrated Property Financial Advisory

CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled

About Contact

Residence

Unit D2.03

Level 2

Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

Name: Unit D2.03 — Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
Brand: Ding Real Estate
Price: 2910000 AUD
Availability: InStock

ESTE — Unit D2.03 | 3B/2B/2C

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

58ASPIRE

$2,910,000

1.3% gross yield

Residence Configuration

Bedrooms

Bathrooms

Car Spaces

148.9m²

Total Area

Aspect: Building D

Financial Analysis

Purchase Price

$2,910,000

NSW Stamp Duty

$142,460

Est. Weekly Rent

$720/wk

Gross Yield

1.29%

Year 1 After-Tax Cashflow

$-44,727

Est. Mortgage (80% LVR)

$3287/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 58/100, this substantial 148.9m² residence presents a high-value, low-supply opportunity priced at $2,910,000 against a $920,000 unit median. This expansive 3-bedroom apartment in the 'Extraordinary Coastal Collection' offers a premium coastal configuration just metres from the sand, targeting a luxury lifestyle demographic. The $720 weekly rent indicates strong tenant demand, yet investors should note the 1.29% yield and plan for the first-year cashflow position of -$44,727, with significant upside tied to Little Bay's 35.4% five-year unit growth trajectory.