$500,000 HDB resale: total interest cost comparison over 25 years
- Flat price
- $500,000
- HDB loan
- $400,000 (80% LTV) at 2.6%, 25yr
- Bank loan (current rate)
- $375,000 (75% LTV) at 3.0%, 25yr
- Bank loan (stressed +1.5%)
- Same loan at 4.5%, 25yr
- HDB loan monthly
- $1,812/month | Total interest: $143,600
- Bank loan at 3.0% monthly
- $1,780/month | Total interest: $159,000
- Bank loan at 4.5% monthly
- $2,084/month | Total interest: $250,200
- Extra down payment cost (bank loan)
- $25,000 more upfront (75% LTV vs 80%)
How to read this: At today's 3.0% bank rate, the bank loan costs $15,400 MORE in total interest than the HDB loan, despite lower monthly payment in early years. The lower monthly payment reflects the smaller loan ($375K vs $400K due to LTV difference) — not a cheaper rate. If rates rise to 4.5%, the bank loan total interest exceeds HDB loan by $106,600. The HDB loan does not require extra cash for the larger down payment — it accepts 10% in any combination of cash and CPF vs bank loan's 5% cash + 15% CPF r...