Ding Real EstateIntegrated Property Financial Advisory
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

Unit F0.02
1 bed · Level 0
$1.46M
Unit F0.03
2 bed · Level 0
$2.40M
Unit C0.04
2 bed · Level 0
$2.50M
Unit C0.03
3 bed · Level 0
$3.27M
Unit E0.01
4 bed · Level 0
$3.78M
Unit G0.02
3 bed · Level 0
$3.83M

Related Insights

Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Mastering Macquarie Parks Investment Strategy
Unlock your investment potential in Macquarie Park with our expert blueprint, guiding you through optimal stamp duty str
Rhodes Redefined: Premium Waterfront Living from $835K
Rhodes Redefined: Premium Waterfront Living from $835K
Discover lucrative investment opportunities in Rhodes' premium waterfront properties, boasting exceptional rental yields
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
All Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

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
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