Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit D3.02
Level 3
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit D3.02 | 3B/2B/2C
11 Jennifer St Little Bay NSW 2036 · Little Bay, NSW 2036
58ASPIRE
$2,960,000
1.3% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
150m²
Total Area
Aspect: Building D
Financial Analysis
Purchase Price
$2,960,000
NSW Stamp Duty
$145,210
Est. Weekly Rent
$720/wk
Gross Yield
1.26%
Year 1 After-Tax Cashflow
$-45,825
Est. Mortgage (80% LVR)
$3343/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 $2.96M 3 bed apartment presents a high-entry, lower-yield investment of 1.26%, anchored by Little Bay's robust 7.2% annual unit growth. The spacious 150m² residence in Building D offers a premium coastal lifestyle close to Prince of Wales Hospital and UNSW. Investors should note the estimated first-year cashflow of -$45,825, prioritising long-term capital appreciation over immediate rental income in this tightly held 1.8% vacancy-rate market.
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
Level3
AspectBuilding D
Deposit (20%)$592,000
Loan Amount$2,368,000
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