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 entered as the refund
- HDB loan outstanding
- $85,000
- Target private property
- Private condo, $1.5M budget
- Properties after purchase
- 1 — sell the HDB first
- Sale proceeds (gross)
- $650,000
- Less mortgage repayment
- −$85,000
- Less CPF refund
- −$262,000
- Less agent fee (2%)
- −$13,000
- Less legal fees
- −$3,000
- Net proceeds
- $287,000
- Total upfront cost
- $419,600 — down payment $375,000 (25%) + BSD $44,600, no ABSD
- Cash required at completion
- $132,600
How to read this: The upgrade is feasible, but $132,600 has to come from savings and CPF OA on top of everything the flat releases. If the couple holds $80,000 in savings and $70,000 in CPF OA, they clear it with roughly $17,000 to spare — tight enough that a lower sale price or a $1.35M target is worth modelling before committing. The number that surprises people is the net proceeds: $650,000 − $85,000 = $565,000 is the figure most upgraders carry in their heads, when the amount actually reaching them is $287,000 once the CPF refund and selling costs are taken out. Enter the CPF principal alone and you will overstate that by the accrued interest — here $42,000.