This calculator models a Dunearn House purchase end to end under the Progressive Payment Scheme: your loan-to-value tier and downpayment, the stamp duty for your buyer profile, and the monthly instalment at every construction stage as the bank disburses the loan progressively — the mechanism explained on the payment scheme page. The price field opens at an illustrative $1,500,000; replace it with the price of the home you are considering from the price list.
How the purchase price is funded
| Component | % | Amount |
|---|
Figures assume the loan ends by age 65; a lower loan-to-value limit applies if it runs past that.
Duty and upfront costs
Loan disbursement and monthly instalment, stage by stage
Swipe sideways to see the full table
| Stage | Drawn this stage (% of price) | Disbursement amount | Description | Est. monthly payment | Est. monthly interest | Est. monthly principal |
|---|
How to read this table. The drawn this stage column is what the bank pays the developer at that milestone, not the statutory stage percentage — the two differ early on because your downpayment has already covered the first part of the price. At 75% loan-to-value the 25% downpayment absorbs everything up to the 25% mark, so the first disbursement at the foundation stage is only the 5% above it. Add the whole disbursement column and it sums to your loan, not the price. Instalments are amortised on the cumulative amount drawn over the full term. Rates per IRAS/MAS as of October 2026 — indicative only, confirm with your bank. The confirmed Dunearn House schedule is set out in the Sale & Purchase Agreement.
Understanding the Dunearn House Payment Schedule
The booking fee and the rest of the downpayment are met from cash and CPF up to the limit set by the loan-to-value tier. After that the bank releases the loan in step with certified construction, from the foundation stage to TOP and CSC, so the monthly instalment grows as Dunearn House is built towards its expected vacant possession date of 31 December 2030.
For a buyer already servicing a home loan, the lower 45% limit roughly doubles the upfront funds needed, and the ABSD line can become the largest single cost. The stamp duty page explains the remission and refund rules, the TDSR calculator sizes the loan, and a Dunearn House showflat appointment lets the Sales Concierge set this schedule against a specific home.
Register Your Interest in Dunearn House
The Sales Concierge sends the e-brochure, the full set of eighteen floor plans and the current price list to registered parties. Showflat viewings are arranged by appointment through the Sales Concierge. There is no charge to register and no commitment attached.
What the Sales Concierge sends
- The Dunearn House e-brochure and the full project details.
- All eighteen floor plan types, from the 527 sq ft 2-bedroom to the 1,378 sq ft 4-bedroom premium with study.
- The current price list and the balance units by block and stack.
Register Your Interest
No obligation. The Sales Concierge responds personally to every enquiry.
To talk it through instead, call +65 6200 6220 or send a WhatsApp message to the same number.