Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit E1.01
Level 1

Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

ESTE — Unit E1.01 | 3B/2B/2C

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

59ASPIRE
$2,300,000
1.6% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
122.9
Total Area
Aspect: Building E

Financial Analysis

Purchase Price
$2,300,000
NSW Stamp Duty
$108,910
Est. Weekly Rent
$720/wk
Gross Yield
1.63%
Year 1 After-Tax Cashflow
$-31,339
Est. Mortgage (80% LVR)
$2598/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 a $2.3M asking price positioning it at a 150% premium to Little Bay's $920,000 unit median, this 3 bedroom apartment investment hinges on long-term capital growth in a blue-chip coastal suburb. This substantial 122.9m² floorplan delivers a spacious family lifestyle just moments from the beach, despite its modest $720/week estimated rent. The resulting 1.63% gross yield and negative Year 1 cashflow underscore a strategy focused on leveraging Little Bay's 7.2% annual unit growth, with the property's ASPIRE Score™ of 59/100 reflecting this premium entry point into a high-demand, low-vacancy market.

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
Level1
AspectBuilding E
Deposit (20%)$460,000
Loan Amount$1,840,000

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