Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit E2.03
Level 2

Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

ESTE — Unit E2.03 | 3B/2B/2C

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

59ASPIRE
$2,280,000
1.6% gross yield

Residence Configuration

3
Bedrooms
2
Bathrooms
2
Car Spaces
123.4m²
Total Area
Aspect: Building E

Financial Analysis

Purchase Price
$2,280,000
NSW Stamp Duty
$107,810
Est. Weekly Rent
$720/wk
Gross Yield
1.64%
Year 1 After-Tax Cashflow
$-30,900
Est. Mortgage (80% LVR)
$2575/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 low ASPIRE Score™ of 59/100, this apartment's $2,280,000 price point significantly exceeds the suburb's $920,000 median unit price. The spacious 3-bedroom, 2-bathroom configuration in The Extraordinary Coastal Collection offers a premium coastal lifestyle, though it currently delivers a yield of just 1.64% against an estimated weekly rent of $720. Investors should note the projected first-year after-tax cashflow of -$30,900, indicating this purchase is geared towards capital growth over immediate income.

Explore Other Residences

Unit F0.02
1 bed · Level 0
$1.46M
Unit F0.03
2 bed · Level 0
$2.40M
Unit C0.01
3 bed · Level 0
$2.43M
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

Related Insights

Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Melrose Park's $750k Blueprint: 4.5% Yield & 4.8% Growth
Melrose Park's $750k Blueprint: 4.5% Yield & 4.8% Growth
Unlock the potential of Melrose Park with our comprehensive guide to its $750k blueprint, revealing a 4.5% rental yield
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
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
Level2
AspectBuilding E
Deposit (20%)$456,000
Loan Amount$1,824,000

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