Ding Real EstateIntegrated Property Financial Advisory
Residence
Unit G3.02
Level 3

Extraordinary Coastal Collection: Where Ocean Views Meet Architectural Excellence Residences

ESTE — Unit G3.02 | 3B/2.5B/2C

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

57ASPIRE
$4,190,000
0.9% gross yield

Residence Configuration

3
Bedrooms
2.5
Bathrooms
2
Car Spaces
184.7
Total Area
Aspect: Building G

Financial Analysis

Purchase Price
$4,190,000
NSW Stamp Duty
$293,300
Est. Weekly Rent
$720/wk
Gross Yield
0.89%
Year 1 After-Tax Cashflow
$-72,820
Est. Mortgage (80% LVR)
$4733/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 an ASPIRE Score™ of 57/100, this $4.19M triplex apartment presents a unique entry into Little Bay's high-growth market, where the median unit price is $920,000. This expansive 184.7m², 3-bedroom apartment in the 'Extraordinary Coastal Collection' delivers a premium coastal lifestyle directly from your doorstep. While the yield is 0.89%, the suburb's robust 7.2% annual unit growth and a vacancy rate of just 1.8% signal strong underlying demand and capital appreciation potential.

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
Level3
AspectBuilding G
Deposit (20%)$838,000
Loan Amount$3,352,000

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