Booking
- Price payment
- $2,000
- Stamp duty
- $0
- Other fees
- $0
- CPF used
- $0
- Cash used
- $2,000
- Grant / loan
- $0 / $0
- Cash at end of month
- $22,000
- CPF at end of month
- $22,760
See when you need the money, from booking to moving in.
Illustrative monthly repayment $1,701. Largest cash shortfall $0. Lowest cash balance $20,000 in Oct 2026.
No cash shortfall appears in this scenario. The entered emergency cash reserve is covered in this scenario. Negative cash indicates an unfunded gap, not approved borrowing.
The model credits the option fee once against the signing price payment. Confirm the actual amount and timing for your case.
Cash and CPF use are shown alongside price payments and fees. Grant and loan are listed separately as funding sources; renovation is a cash-only outlay.
Monthly additions are applied at month end. CPF interest, salary contribution policy and statutory calculations are not modelled.
| Month | Cash | CPF | Cash payment | CPF payment | Shortfall |
|---|---|---|---|---|---|
| Oct 2026 | $22,000 | $21,380 | $0 | $0 | $0 |
| Nov 2026 | $22,000 | $22,760 | $2,000 | $0 | $0 |
| Dec 2026 | $24,000 | $24,140 | $0 | $0 | $0 |
| Jan 2027 | $26,000 | $25,520 | $0 | $0 | $0 |
| Feb 2027 | $28,000 | $26,900 | $0 | $0 | $0 |
| Mar 2027 | $30,000 | $28,280 | $0 | $0 | $0 |
| Apr 2027 | $32,000 | $29,660 | $0 | $0 | $0 |
| May 2027 | $33,500 | $10,940 | $500 | $20,100 | $0 |
| Jun 2027 | $35,500 | $12,320 | $0 | $0 | $0 |
| Jul 2027 | $37,500 | $13,700 | $0 | $0 | $0 |
| Aug 2027 | $39,500 | $15,080 | $0 | $0 | $0 |
| Sept 2027 | $41,500 | $16,460 | $0 | $0 | $0 |
| Oct 2027 | $43,500 | $17,840 | $0 | $0 | $0 |
| Nov 2027 | $45,500 | $19,220 | $0 | $0 | $0 |
| Dec 2027 | $47,500 | $20,600 | $0 | $0 | $0 |
| Jan 2028 | $49,500 | $21,980 | $0 | $0 | $0 |
| Feb 2028 | $51,500 | $23,360 | $0 | $0 | $0 |
| Mar 2028 | $53,500 | $24,740 | $0 | $0 | $0 |
| Apr 2028 | $55,500 | $26,120 | $0 | $0 | $0 |
| May 2028 | $57,500 | $27,500 | $0 | $0 | $0 |
| Jun 2028 | $59,500 | $28,880 | $0 | $0 | $0 |
| Jul 2028 | $61,500 | $30,260 | $0 | $0 | $0 |
| Aug 2028 | $63,500 | $31,640 | $0 | $0 | $0 |
| Sept 2028 | $65,500 | $33,020 | $0 | $0 | $0 |
| Oct 2028 | $67,500 | $34,400 | $0 | $0 | $0 |
| Nov 2028 | $69,500 | $35,780 | $0 | $0 | $0 |
| Dec 2028 | $71,500 | $37,160 | $0 | $0 | $0 |
| Jan 2029 | $73,500 | $38,540 | $0 | $0 | $0 |
| Feb 2029 | $75,500 | $39,920 | $0 | $0 | $0 |
| Mar 2029 | $77,500 | $41,300 | $0 | $0 | $0 |
| Apr 2029 | $79,500 | $42,680 | $0 | $0 | $0 |
| May 2029 | $81,500 | $44,060 | $0 | $0 | $0 |
| Jun 2029 | $83,500 | $45,440 | $0 | $0 | $0 |
| Jul 2029 | $85,500 | $46,820 | $0 | $0 | $0 |
| Aug 2029 | $87,500 | $48,200 | $0 | $0 | $0 |
| Sept 2029 | $89,500 | $49,580 | $0 | $0 | $0 |
| Oct 2029 | $91,500 | $50,960 | $0 | $0 | $0 |
| Nov 2029 | $93,500 | $52,340 | $0 | $0 | $0 |
| Dec 2029 | $95,500 | $53,720 | $0 | $0 | $0 |
| Jan 2030 | $97,500 | $55,100 | $0 | $0 | $0 |
| Feb 2030 | $99,500 | $56,480 | $0 | $0 | $0 |
| Mar 2030 | $101,500 | $57,860 | $0 | $0 | $0 |
| Apr 2030 | $103,500 | $59,240 | $0 | $0 | $0 |
| May 2030 | $105,500 | $60,620 | $0 | $0 | $0 |
| Jun 2030 | $107,500 | $62,000 | $0 | $0 | $0 |
| Jul 2030 | $109,500 | $63,380 | $0 | $0 | $0 |
| Aug 2030 | $111,500 | $64,760 | $0 | $0 | $0 |
| Sept 2030 | $113,500 | $66,140 | $0 | $0 | $0 |
| Oct 2030 | $115,500 | $67,520 | $0 | $0 | $0 |
| Nov 2030 | $71,020 | $1,380 | $46,480 | $67,520 | $0 |
| Dec 2030 | $72,699 | $1,380 | $321 | $1,380 | $0 |
| Jan 2031 | $44,377 | $1,380 | $30,321 | $1,380 | $0 |
| Feb 2031 | $46,056 | $1,380 | $321 | $1,380 | $0 |
| Mar 2031 | $47,735 | $1,380 | $321 | $1,380 | $0 |
| Apr 2031 | $49,414 | $1,380 | $321 | $1,380 | $0 |
| May 2031 | $51,092 | $1,380 | $321 | $1,380 | $0 |
| Jun 2031 | $52,771 | $1,380 | $321 | $1,380 | $0 |
| Jul 2031 | $54,450 | $1,380 | $321 | $1,380 | $0 |
| Aug 2031 | $56,129 | $1,380 | $321 | $1,380 | $0 |
| Sept 2031 | $57,807 | $1,380 | $321 | $1,380 | $0 |
| Oct 2031 | $59,486 | $1,380 | $321 | $1,380 | $0 |
| Nov 2031 | $61,165 | $1,380 | $321 | $1,380 | $0 |
$510,378 total repayments over 25 years, including $135,378 illustrative interest at 2.6% p.a.
| Year | Balance | Interest | Principal repaid |
|---|---|---|---|
| Start | $375,000 | $0 | $0 |
| Year 1 | $364,207 | $9,622 | $10,793 |
| Year 2 | $353,130 | $9,338 | $11,077 |
| Year 3 | $341,761 | $9,047 | $11,369 |
| Year 4 | $330,093 | $8,747 | $11,668 |
| Year 5 | $318,119 | $8,440 | $11,975 |
| Year 6 | $305,829 | $8,125 | $12,290 |
| Year 7 | $293,216 | $7,802 | $12,613 |
| Year 8 | $280,271 | $7,470 | $12,945 |
| Year 9 | $266,985 | $7,129 | $13,286 |
| Year 10 | $253,350 | $6,780 | $13,635 |
| Year 11 | $239,356 | $6,421 | $13,994 |
| Year 12 | $224,993 | $6,053 | $14,362 |
| Year 13 | $210,253 | $5,675 | $14,740 |
| Year 14 | $195,125 | $5,287 | $15,128 |
| Year 15 | $179,599 | $4,889 | $15,526 |
| Year 16 | $163,665 | $4,481 | $15,935 |
| Year 17 | $147,311 | $4,061 | $16,354 |
| Year 18 | $130,527 | $3,631 | $16,784 |
| Year 19 | $113,301 | $3,189 | $17,226 |
| Year 20 | $95,622 | $2,736 | $17,679 |
| Year 21 | $77,478 | $2,271 | $18,144 |
| Year 22 | $58,856 | $1,794 | $18,622 |
| Year 23 | $39,745 | $1,304 | $19,112 |
| Year 24 | $20,131 | $801 | $19,614 |
| Year 25 | $0 | $285 | $20,131 |
This forecast uses your assumptions and simplified payment rules. HDB or your bank decides eligibility and actual payment timing. Confirm stamp duty, fees, grants, usable CPF and loan terms with the relevant institutions.
For the current HDB-loan scenario (BTO applications from October 2024), the ordinary payment is 10% at lease signing; eligible buyers using staggered downpayment pay 5%. Eligible young couples using the enhanced DIA arrangement pay 2.5%. The rest of the price, less the loan, grant and amounts already paid, is due at keys. These choices do not establish your entitlement to a scheme. HDB payment schedules and eligibility.
For a bank loan at 75% loan-to-value, ordinary and staggered signing payments are 20% and 10%, with at least 5% of the price in cash. The 55% loan-to-value scenario has a 10% cash minimum and a larger balance at keys. Under DIA with a bank loan, the 2.5% signing payment is cash only; another minimum 2.5% (75% loan) or 7.5% (55% loan) is payable in cash at keys. HDB’s bank-loan payment tables. Age, tenure, existing loans and underwriting can lower the available loan. HDB financing overview and MAS housing-loan limits.
From the July 2025 sales exercise, the DIA study/NS condition can be met by one partner; earlier cohorts differ. HDB also checks age, first-timer and household conditions. Earlier HDB-loan cohorts, completed flats, short leases, Community Care Apartments and resale purchases need their own payment plan. Check HDB’s DIA conditions.
The option fee is paid in cash at booking: S$500 for 2-room Flexi, S$1,000 for 3-room and S$2,000 for larger flats. This plan credits it once against the signing downpayment. Your actual CPF use may result in an HDB option-fee refund; that refund is not forecast here. HDB booking payments.
Buyer’s Stamp Duty uses the higher of your entered price and market value, with the residential rates effective from 15 February 2023. The model pays it at signing, with the selected CPF/cash preference. Enter additional signing and key fees separately; these fees and renovation are conservatively paid in cash. Additional Buyer’s Stamp Duty, resale levy, insurance, taxes, CPF refunds and other household spending are excluded. IRAS Buyer’s Stamp Duty rates and HDB signing costs.
Each applicant’s monthly inputs are amounts actually set aside after expenses, rather than gross salary. Include only CPF you expect to be usable for this purchase. Contributions arrive at the end of each month, after that month’s payments; a later start month can represent starting work. Optional annual growth is your assumption, applied every 12 months after that start. No salary assessment, statutory CPF allocation, CPF interest, investment return or bonus is calculated. Use the CPF Board’s contribution allocation calculator to check your own expected contributions.
The entered grant is applied once at keys and defaults to zero. If your grant is available earlier, follow your own HDB payment plan; earlier grant use is not modelled here. The entered loan is drawn at keys and remains an assumption even when it fits the displayed price cap. HFE, age, lease, income, existing debts and lender checks determine the actual figures. With an HDB loan, each buyer may retain up to S$20,000 in OA; the household reserve here does not check how it is distributed between applicants. HDB loan and CPF-use conditions.
Repayments begin in the month after the entered key date for this illustration. Monthly-rest interest stays at the entered rate throughout; your lender’s first instalment date and future rates can differ. A negative projected cash balance is an unfunded gap, not an approved credit facility. The savings chart runs through at least the first year after keys, while the repayment chart covers the full loan. Sources reviewed 18 October 2026; project-data audit dates remain separate.
Decide how much CPF OA to retain → Explore a DIA loan-ceiling illustration → Compare BTO locations →