Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit F1.01
Level 1
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit F1.01 | 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
131.2m²
Total Area
Aspect: Building F
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
While the $2.3M price presents a premium entry, this low-density 3 bedroom apartment Little Bay investment occupies a generous 131.2m² floorplan within an architecturally significant coastal collection, offering a substantial lifestyle asset. The resulting $31,339 first-year cashflow deficit highlights a strategy prioritising long-term capital growth over immediate yield, reflective of its 59/100 ASPIRE Score™ for investors focused on scarcity value and enduring appeal.
Explore Other Residences
Related Insights
Little Bay Suburb Profile
2036 · Median $920K
Property Insights
Melrose Park Apartments: Investment Guide & Growth Strategies
Unlock the secrets to maximizing your investment in Melrose Park Apartments with our expert guide on achieving a 75/100
Consult Your Accountant Before Buying Property: A Guide
Consulting your accountant before investing in property can unlock valuable financial insights, helping you navigate tax
Top 10 Suburbs for First Home Buyers' Investment Potential
Discover the top 10 suburbs poised for growth, offering first-home buyers a smart investment opportunity. Uncover the ke
Quick Summary
Property Typeproject
Level1
AspectBuilding F
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