Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit E0.01
Level 0

Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

ESTE — Unit E0.01 | 4B/3B/2C

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

57ASPIRE
$3,780,000
1.0% gross yield

Residence Configuration

4
Bedrooms
3
Bathrooms
2
Car Spaces
234m²
Total Area
Aspect: Building E

Financial Analysis

Purchase Price
$3,780,000
NSW Stamp Duty
$264,600
Est. Weekly Rent
$720/wk
Gross Yield
0.99%
Year 1 After-Tax Cashflow
$-63,822
Est. Mortgage (80% LVR)
$4270/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

Commanding a $3.78 million price point, this 4 bedroom apartment in Little Bay presents a premium position 230% above the suburb's $920,000 unit median, targeting a specific luxury segment. The expansive 234m² residence offers a substantial 4 bed, 3 bath configuration directly within the prized coastal enclave, though its $720/wk estimated rent yields a 0.99% return. With an ASPIRE Score of 57/100, investors should note the first-year after-tax cashflow projection of -$63,822, underscoring a strategy focused on long-term capital growth over immediate yield in this high-demand coastal 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 G0.02
3 bed · Level 0
$3.83M
Unit C1.02
1 bed · Level 1
$1.46M

Related Insights

Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Rhodes vs. Neighbours: Value in Sydney's Inner West
Explore how Rhodes outshines its Inner West neighbors in investment potential, offering high rental yields and unique va
Unlocking the Rhodes Equation: Prime $850k Units
Unlocking the Rhodes Equation: Prime $850k Units
Explore why the Rhodes Equation makes $850k units a prime investment with a 4.2% yield and impressive 12.5% growth poten
Rhodes Apartments Investment Guide: Yield & Growth Insights
Discover how investing in Rhodes apartments can unlock a 4.2% rental yield and a remarkable 12.5% capital growth, empowe
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
Level0
AspectBuilding E
Deposit (20%)$756,000
Loan Amount$3,024,000

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