Calculate monthly repayment, total interest, and see a full year-by-year amortization breakdown.
🏠 Loan Details
S$
S$100,000S$3,000,000
5%90%
Loan Amount
S$375,000
Property price minus down payment
25 years
5 yrs30 yrs
%
📊 Your Loan Summary
Monthly Repayment
S$1,873
Principal + interest
Total Repayment
S$561,923
Over full loan tenure
Total Interest Paid
S$186,923
49.8% of loan
Interest as % of Loan
49.8%
Cost of borrowing
Principal vs Interest Split
Principal: S$375,000Interest: S$186,923
Affordability check: Your monthly repayment of S$1,873 represents about 31.2% of a S$6,000/month salary. MAS guidelines suggest keeping mortgage repayments under 30% of gross income for HDB (MSR) and 55% for bank loans (TDSR).
💡
Paying an extra S$200/month from day one could save you around S$18,000 in interest and cut about 2 years off your loan. Use the amortization schedule below to track your balance.
📋 Year-by-Year Schedule
Year
Principal Paid
Interest Paid
Balance Remaining
Disclaimer: Results are estimates for reference only. Actual loan repayments may differ based on your specific loan terms, fees, and lender policies. Consult a mortgage broker or financial advisor for personalised advice. HDB concessionary rate 2.6% = CPF OA rate (2.5%) + 0.1%.