SC couple upgrading from 4-room HDB to $1.5M condo: feasibility check
- Current flat
- 4-room BTO, purchased 2015 for $380,000
- Estimated current value
- $650,000
- CPF used + accrued interest
- $220,000 used + $42,000 accrued = $262,000 total refund
- HDB loan outstanding
- $85,000
- Target private property
- $1.5M condo, 75% LTV = $375,000 down payment needed
- Upgrade path
- Sequential (sell HDB first, then buy condo)
- Gross HDB sale proceeds
- $650,000
- Less CPF refund
- −$262,000
- Less loan repayment
- −$85,000
- Less agent + legal fees
- −$15,000 (~2.3%)
- Net cash from HDB sale
- ~$288,000
- Private property down payment required
- $375,000 (25%) + BSD $44,600 = ~$420,000
- Cash shortfall
- ~$132,000 needed from savings/CPF OA
How to read this: The advisor shows the upgrade is feasible but requires approximately $132,000 from additional savings and CPF OA beyond the HDB net proceeds. If the couple has $80,000 in savings and $70,000 in CPF OA, the total available is $438,000 — barely sufficient for the $420,000 requirement with $18,000 buffer. The advisor flags this as tight and recommends either raising the HDB sale target, reducing the private property budget to $1.35M, or building additional savings before upgrading. This $132,000 shortfall would not have been obvious without modelling the CPF accrued interest — many upgraders see $650,000 – $85,000 = $565,000 and assume $565,000 is available, when the true figure is $288,000.