Ding Real EstateIntegrated Property Financial Advisory
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
78.9
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.

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 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