Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit F0.02
Level 0
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit F0.02 | 1B/1B/1C
11 Jennifer St Little Bay NSW 2036 · Little Bay, NSW 2036
61ASPIRE
$1,460,000
2.6% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
1
Car Space
78.9m²
Total Area
Aspect: Building F
Financial Analysis
Purchase Price
$1,460,000
NSW Stamp Duty
$62,710
Est. Weekly Rent
$720/wk
Gross Yield
2.56%
Year 1 After-Tax Cashflow
$-12,903
Est. Mortgage (80% LVR)
$1649/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
This $1,460,000 1-bedroom apartment presents a strategic entry into a tightly held coastal market, priced significantly above the $920,000 suburb median reflecting its premium position within the Extraordinary Coastal Collection. The ground-floor configuration offers direct access to a lifestyle defined by Little Bay's 4.1% rental yield and 72/100 walkability score. With a robust ASPIRE Score™ of 61/100, investors can leverage a calculated $62,710 stamp duty outlay against a market demonstrating strong 7.2% annual unit growth for long-term capital appreciation.
Explore Other Residences
Related Insights
Little Bay Suburb Profile
2036 · Median $920K
Property Insights

The Kensington: Luxury Living 6km from Sydney CBD
Discover why The Kensington is a standout investment: luxury residences just 6km from Sydney CBD, offering high rental y

Kensington Property Market 2026: Growth & Yield Insights
Kensington's unit market is thriving with a 6.8% growth, outpacing Sydney averages. Investors can capitalize on a strong

Kensington NSW 2033: Embrace a Vibrant Lifestyle
Discover Kensington, NSW 2033, where vibrant cafes, a tight-knit community, and seamless transport options create a uniq
Quick Summary
Property Typeproject
Level0
AspectBuilding F
Deposit (20%)$292,000
Loan Amount$1,168,000
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