Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit F1.02
Level 1
Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences
ESTE — Unit F1.02 | 1B/1B/1C
11 Jennifer St Little Bay NSW 2036 · Little Bay, NSW 2036
61ASPIRE
$1,480,000
2.5% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
1
Car Space
66.8m²
Total Area
Aspect: Building F
Financial Analysis
Purchase Price
$1,480,000
NSW Stamp Duty
$63,810
Est. Weekly Rent
$720/wk
Gross Yield
2.53%
Year 1 After-Tax Cashflow
$-13,342
Est. Mortgage (80% LVR)
$1672/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
Priced at $1,480,000, this 1 bedroom apartment is positioned $560,000 above the suburb median, reflecting its premium placement within the architecturally designed ‘Coastal Collection’. It offers a secure lifestyle in a suburb with proven fundamentals, where a 1.8% vacancy rate underscores strong tenant demand. The property's ASPIRE Score of 61/100 indicates a solid investment base, with an estimated first-year cashflow of -$13,342 balanced by a market delivering 7.2% annual growth.
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
Level1
AspectBuilding F
Deposit (20%)$296,000
Loan Amount$1,184,000
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