We Make $15k Per Month And Have $350k Cash: Should We Buy A Resale HDB Or Condo (And Are Freehold Condos Better?)

10 min read

Hi team at stackedhomes,

Help! We need advise!

My husband and I just got married early this year and are looking to buy either a HDB or condo.

Some things to note here would be.

• I just sold my condo in August 2023 and we understand to buy a resale HDB we would need to wait 15 months.
• We both have a combined income of 15,700 sgd.
• Total savings combined cash would be 350k, combined cpf 220k.
• My husband likes freehold and east side condos but we are not sure if it is worth spending at least 1.8m on a 3 bedder unit.
• We hope to have kids in the future. We are looking at capital appreciation and proximity to amenities, especially MRT.

With the rising interest rate, would it be best to 

• purchase a resale HDB with minimum 3 bedrooms?
• appeal for an HDB BTO or sale of balance flat?
• or resale condo with minimum 3 bedrooms?
• do freehold condos actually make a difference?

Condos/HDBs in the East, Bidadari or Central would be ideal.

Thank you for reading and hope to gain some advise!

Kind regards

Both 35 years old

Just to add on we saw a unit in sunhaven and there is an ideal 3 bedroom unit. This is a freehold unit. MCST is about 432.

But we aren’t sure if sunhaven is a place to commit too.

---

Hello,

As you have correctly noted, opting for an HDB purchase at this point would impose a 15-month wait-out period, which might pose challenges if you don’t have alternative accommodation available. 

Conversely, purchasing a private property doesn’t involve any waiting period. Whether the tenure of a property makes a difference also hinges on your intended holding period, which we will delve into further in our reply.

Let’s begin by examining your affordability.

Affordability

Combined affordability (HDB purchase)

Description	Amount
Maximum loan based on ages of 35 with a combined monthly income of $15,700, at 4.6% interest*	$838,789 (25-year tenure)
CPF funds	$220,000
Cash	$350,000
Total loan + CPF + cash	$1,408,789
BSD based on $1,408,789	$40,951
Estimated affordability	$1,367,838

*As your combined income is above $14,000, you will not be eligible to take up an HDB loan

Combined affordability (Private property purchase)

Description	Amount
Maximum loan based on ages of 35 with a combined monthly income of $15,700, at 4.6% interest	$1,684,404 (30-year tenure)
CPF funds	$220,000
Cash	$350,000
Total loan + CPF + cash	$2,254,404
BSD based on $2,254,404	$82,320
Estimated affordability	$2,172,084

While the notion of purchasing two properties wasn’t raised, let’s evaluate your individual affordability to explore this prospect. Our assumption will involve the partner with the higher income buying the private property and allocating a greater portion of cash toward this purchase.

Partner 1 (HDB purchase)

Description	Amount
Maximum loan based on age of 35 with a monthly income of $5,700, at 4.6% interest	$304,529 (25-year tenure)
CPF funds	$170,000
Cash	$50,000
Total loan + CPF + cash	$524,529
BSD based on $524,529	$10,335
Estimated affordability	$514,194

*As your combined income is above $14,000, you will not be eligible to take up an HDB loan

Partner 2 (Private property purchase – 5 years later)

Description	Amount
Maximum loan based on age of 40 with a monthly income of $10,000, at 4.6% interest	$979,478 (25-year tenure)
CPF funds	$50,000
Cash	$300,000
Total loan + CPF + cash	$1,329,478
BSD based on $1,329,478	$37,779
Estimated affordability	$1,291,699

Let’s now look at the options you’re considering.

Potential pathways

Option 1. Buy a resale HDB

As you’ve mentioned, since you’ve just sold your condo, buying an HDB would entail a 15-month wait out period which could be costly if you do not have an alternative accommodation. 

So while the capital appreciation of a resale HDB might not match that of a BTO, the potential CPF Housing Grants can partially compensate for this shortfall. Unfortunately, your combined income surpasses the $14,000 threshold, rendering you eligible only for the Proximity Housing Grant (PHG) if you buy a place within 4km of either of your parents’ residences. Additionally, in the current high-interest rate environment, an HDB loan which has a lower interest rate compared to the banks is not feasible due to your income exceeding the stipulated limit.

Hence, it seems that you may not fully maximise the benefits associated with purchasing an HDB flat.

That said with a budget of $1.3M, securing a flat in your preferred location is certainly feasible. Let’s jump into the potential costs and gains considering this option, presuming a 10-year timeframe since you’ve mentioned wanting to start a family, and also the availability of an existing accommodation during the 15-month wait out period.

These are the average HDB resale prices for 4 and 5-room flats in the various towns in the Central and Eastern parts of Singapore:

Towns	4-Room	5-Room
Ang Mo Kio	$538,000	$725,500
Bedok	$523,000	$684,000
Bishan	$715,000	$929,000
Bukit Merah	$860,000	$928,000
Kallang/Whampoa	$790,400	$907,900
Pasir Ris	$554,000	$658,000
Queenstown	$928,000	*
Tampines	$569,000	$678,000
Toa Payoh	$780,000	$900,000

For the sake of discussion, let’s use the highest price of $929,000 as the purchase price. 

Description	Amount
Purchase price	$929,000
BSD	$22,470
CPF + cash	$570,000
Loan required	$381,470

Cost incurred

Description	Amount
BSD	$22,470
Interest expenses (Assuming 3% interest)	$97,556
Property tax	$7,950
Town council service & conservancy fees (Assuming $90/month)	$10,800
Total costs	$138,776

Potential gains

We will do a simple projection based on the growth rate of HDBs over the past decade at 1.42%. 

Time period	Price	Gains
Starting point	$929,000	$0
Year 1	$942,192	$13,192
Year 2	$955,571	$26,571
Year 3	$969,140	$40,140
Year 4	$982,902	$53,902
Year 5	$996,859	$67,859
Year 6	$1,011,014	$82,014
Year 7	$1,025,371	$96,371
Year 8	$1,039,931	$110,931
Year 9	$1,054,698	$125,698
Year 10	$1,069,675	$140,675

Potential gains if you were to take this pathway: $140,675 – $138,776 = $1,899

Option 2. Appeal for BTO or SBF

Assessment for appeals typically occurs on a case-by-case basis, making it challenging to predict the likelihood of success. However, if approval is granted, BTOs entail a lengthier waiting period of 30 months.

Considering your emphasis on capital appreciation, opting for a BTO may involve a trade-off in terms of opportunity costs due to the extensive waiting period: a 30-month wait out coupled with 3-4 years of construction time. Without alternative accommodation, rental expenses during this period could outweigh any potential gains.

Additionally, if you choose a flat under the Prime Location Public Housing (PLH) scheme, the Minimum Occupation Period (MOP) will extend to 10 years (which is double the standard). Furthermore, there is a clause for subsidy recovery upon selling these PLH flats which involves returning a portion of the resale price to HDB. 

Looking at the latest BTO launch in October, the prices for 4-room flats in the Central and Eastern regions commenced from $480,000 to $537,000.

For our calculations, let’s consider a unit priced at $580,000, presuming you have temporary accommodation during the interim period.

Description	Amount
Purchase price	$580,000
BSD	$12,000
CPF + cash	$570,000
Loan required	$22,000

Depending on the price of the property, you may not even have to take up a loan. Most major banks in Singapore have a minimum loan amount of $100,000 – $200,000. Since you will only have to pay the balance of the purchase price (minus the option fee) when you collect your keys, you will likely have sufficient time to save up the $22,000. So for this calculation, let’sl assume that no loan is taken. 

Cost incurred

Description	Amount
BSD	$12,000
Property tax	$3,760
Town council service & conservancy fees (Assuming $90/month)	$10,800
Total costs	$26,560

We previously wrote an article discussing BTO profits and found that the majority of BTOs made at least 50% gains when they sell within 2 years from meeting the MOP. Let’s assume this to be the case here.

Time period	Price	Gains
Starting point	$580,000	$0
Year 10	$870,000	$290,000

Potential gains if you were to take this pathway: $290,000 – $26,560 = $263,440

Option 3. Buy a resale condo

Let’s first address your question about the distinction between purchasing freehold or leasehold property. It’s hard to say which is better if you are looking at a capital appreciation perspective, as it really depends on the property in question. 

But if you really had to narrow it down, this distinction often hinges on your holding period. As a general rule of thumb, if you’re considering a property for long-term ownership, opting for a freehold property typically presents a more favourable choice due to the absence of lease decay, contributing to better potential value retention.

Let’s take a look at how freehold and leasehold projects that were completed in 2000 have performed to date.

Year	Freehold Avg PSF (Resale)	YoY	Leasehold Avg PSF (Resale)	YoY
2000	$458.9
2001	$673.9	46.86%	$633.2
2002	$690.8	2.50%	$511.7	-19.19%
2003	$584.9	-15.34%	$490.6	-4.13%
2004	$574.6	-1.76%	$441.1	-10.08%
2005	$618.1	7.57%	$424.4	-3.80%
2006	$756.1	22.33%	$470.4	10.84%
2007	$960.6	27.05%	$589.1	25.25%
2008	$840.5	-12.51%	$612.5	3.97%
2009	$810.0	-3.63%	$638.5	4.25%
2010	$974.6	20.32%	$714.1	11.83%
2011	$1,119.8	14.90%	$839.4	17.55%
2012	$1,096.9	-2.04%	$905.7	7.90%
2013	$1,241.1	13.15%	$966.2	6.69%
2014	$1,180.6	-4.88%	$898.6	-7.00%
2015	$1,133.9	-3.96%	$873.4	-2.81%
2016	$1,119.5	-1.27%	$880.5	0.81%
2017	$1,148.5	2.59%	$873.2	-0.83%
2018	$1,234.1	7.45%	$898.9	2.95%
2019	$1,236.3	0.18%	$932.6	3.74%
2020	$1,258.1	1.76%	$895.5	-3.98%
2021	$1,343.2	6.76%	$965.1	7.77%
2022	$1,526.8	13.67%	$1,136.6	17.77%

	Freehold	Leasehold
Annualised growth rate at 5th year (we used 2001 – 2006 since there were no leasehold transactions in 2000)	2.33%	-5.77%
Annualised growth rate at 10th year (2001 – 2011)	5.21%	2.86%
Annualised growth rate at 20th year (2001 – 2021)	3.51%	2.13%

The disparity in growth rates may fluctuate based on the specific years reviewed and the distinct developments. Ironically, the longer the duration, the lesser the disparity which goes in contrast with what we assumed.

However, based on the data provided, it’s evident that freehold properties generally outperform leasehold properties over a prolonged duration. Therefore, the choice between buying a freehold or leasehold property can be contingent on your intended holding period.

With a budget of $2.17M, these are some available freehold 3-bedders in the Central and Eastern regions that are currently on the market:

Project	District	Tenure	TOP	Size (sqft)	Asking price
Beacon Heights	12	999-years	2012	1,109	$1,880,000
Edelweiss Park Condo	17	Freehold	2006	1,270	$1,350,000
Ava Towers	12	Freehold	1993	1,227	$1,900,000

Do note that these developments are picked out purely because they fall within your affordability and match your requirements. They may or may not be suitable for you so we strongly advise that you consult a property agent for further analysis.

Assuming you were to purchase the unit at Beacon Heights, let’s take a look at the potential costs and gains. From January till date, there has only been one transaction for a unit with a similar size and it was sold in July at $1,680,000. We will use this as the purchase price for our calculation. 

Description	Amount
Purchase price	$1,680,000
BSD	$53,600
CPF + cash	$570,000
Loan required	$1,163,600

Cost incurred

Description	Amount
BSD	$53,600
Interest expenses (Assuming an interest rate of 4%)	$403,767
Property tax	$25,200
Maintenance fees (Assuming $400/month)	$48,000
Total costs	$530,567

Potential gains

We will do a simple projection based on the growth rate of private properties over the past decade at 2.21%. 

Time period	Price	Gains
Starting point	$1,680,000	$0
Year 1	$1,717,128	$37,128
Year 2	$1,755,077	$75,077
Year 3	$1,793,864	$113,864
Year 4	$1,833,508	$153,508
Year 5	$1,874,029	$194,029
Year 6	$1,915,445	$235,445
Year 7	$1,957,776	$277,776
Year 8	$2,001,043	$321,043
Year 9	$2,045,266	$365,266
Year 10	$2,090,466	$410,466

Potential gains if you were to take this pathway: $410,466 – $530,567 = -$120,101

Since you’ve highlighted your interest in a unit at Sunhaven, let’s take a quick look at how the project has been doing. 

Performance of Sunhaven 

Year	Sunhaven avg PSF (resale)	YoY	Property Price Index (PPI) of Residential Properties	YoY
2012	$910	–	151.5	–
2013	$987	8.46%	153.2	1.12%
2014	$903	-8.51%	147.0	-4.05%
2015	$842	-6.76%	141.6	-3.67%
2016	$812	-3.56%	137.2	-3.11%
2017	$866	6.65%	138.7	1.09%
2018	$974	12.47%	149.6	7.86%
2019	$895	-8.11%	153.6	2.67%
2020	$983	9.83%	157.0	2.21%
2021	$1,020	3.76%	173.6	10.57%
2022	$1,115	9.31%	188.6	8.64%
Annualised	–	2.05%	–	2.21%

It’s clear from the above table that prices at Sunhaven are moving in line with the overall private property market over the last 10 years. Looking at the graph, we can also see that there is a healthy number of transactions annually which is an important contributing factor to the appreciation of a project. 

Let’s now take a look at some of Sunhaven’s competitors. 

Freehold developments in the vicinity

Project	Tenure	TOP	No. of units	Avg PSF
Sunhaven	Freehold	2003	295	$1,115
Changi Green	Freehold	2001	256	$1,120
Changi Court	Freehold	1997	297	$1,183
Cascadale	Freehold	1994	134	$1.35

Among the neighbouring freehold developments, Sunhaven stands as the most recent project. In spite of this, its average price PSF is among the lowest. Comparatively, in terms of project size, it is similar to Changi Green and Changi Court, both of which boast higher average price PSF.

One potential rationale for this discrepancy could be attributed to its distance from the MRT station, as Sunhaven is the farthest among the four projects. Nevertheless, it is still a mere 15-minute walk from the Upper Changi MRT station, which some people would still consider to be within reasonable walking distance.

Notably, Sunhaven demonstrates consistent transaction volumes in comparison to the other developments, indicating a healthy level of demand.

So from the surface numbers, it’s reasonable to anticipate that prices at Sunhaven are likely to remain stable.

Alternative option

Given your emphasis on capital appreciation, an alternate route worth considering is to first procure an HDB under the owner-occupier scheme. Subsequently, the occupier can proceed to acquire a private property for investment after fulfilling the MOP for the HDB. This approach facilitates the separation of your primary residence and investment property, offering more flexibility should the investment property become profitable.

Regrettably, despite purchasing under the owner-occupier scheme, HDB evaluates your combined household income for eligibility for an HDB loan and CPF Housing Grants. As such, these benefits remain inaccessible to you.

With a budget of $514,000, your choices for a 4 or 5-room flat in the Central and Eastern regions might be constrained to older properties. In this scenario, we’ve allocated just $50,000 in cash for the purchase. However, considering you have time to accumulate savings for the investment property, you might opt to allocate more cash toward the HDB purchase to expand your budget and options. Nonetheless, for the sake of calculation, let’s assume a purchase price of $514,000.

Description	Amount
Purchase price	$514,000
BSD	$10,020
CPF + cash	$220,000
Loan required	$304,020

Cost incurred

Description	Amount
BSD	$10,020
Interest expenses (Assuming interest rate of 4%)	$105,494
Property tax	$2,970
Town council service & conservancy fees (Assuming $90/month)	$10,800
Total costs	$129,284

Potential gains

We will do a simple projection based on the growth rate of HDBs over the past decade at 1.42%. 

Time period	Price	Gains
Starting point	$514,000	$0
Year 1	$521,299	$7,299
Year 2	$528,701	$14,701
Year 3	$536,209	$22,209
Year 4	$543,823	$29,823
Year 5	$551,545	$37,545
Year 6	$559,377	$45,377
Year 7	$567,320	$53,320
Year 8	$575,376	$61,376
Year 9	$583,547	$69,547
Year 10	$591,833	$77,833

Total gains for the HDB: $77,833 – $129,284 = -$51,451

Regarding the investment property, let’s assume that Partner 2 purchases a private property at the maximum budget of $1.29M in five years. As current market options may not be relevant in the future, we won’t delve into present choices. For calculation purposes, a rental yield of 3% will be employed. As we are looking at a 10-year timeframe, we will use a 5-year holding period for the investment property.

Description	Amount
Purchase price	$1,290,000
BSD	$36,200
CPF + cash	$350,000
Loan required	$976,200

Cost incurred

Description	Amount
BSD	$36,200
Interest expenses (Assuming interest rate of 4%)	$183,280
Rental income	$193,500
Agency fees (Payable once every 2 years)	$10,449
Property tax	$26,700
Maintenance fees (Assuming $250/month)	$15,000
Total costs	$78,129

Potential gains

We will do a simple projection based on the growth rate of private properties over the past decade at 2.21%. 

Time period	Price	Gains
Starting point	$1,290,000	$0
Year 1	$1,318,509	$28,509
Year 2	$1,347,648	$57,648
Year 3	$1,377,431	$87,431
Year 4	$1,407,872	$117,872
Year 5	$1,438,986	$148,986

Total gains for the private property: $148,986 – $78,129 = $70,857

Total gains if you were to take this pathway: $70,857 – $51,451 = $19,406

What should you do?

Let’s do a quick summary of all the 4 options:

	Option 1. Buy a resale HDB	Option 2. Appeal for a BTO or SBF	Option 3. Buy a resale condo	Alternative option. Buy an HDB under the owner-occupier scheme and buy an investment property 5 years later
Costs incurred in 10 years	$138,776	$26,560	$530,567	$207,413
Potential gains	$1,899	$263,440	-$120,101	$19,406

The table clearly indicates that Option 2, which involves buying a BTO or SBF, potentially offers the highest returns. However, the approval for such an appeal is uncertain. Additionally, there’s a considerable waiting period involved – a 30-month wait out and 3 – 4 years of construction time. In our calculations, we assumed that alternative accommodation is available, but if that’s not the case, the incurred costs will notably diminish the potential gains.

The subsequent favourable choice is procuring an HDB under the owner-occupier scheme and investing in another property five years later. This approach allows you to own two properties, dividing between your personal residence and investment, thereby diversifying risks. Rental income from the investment property can offset some outgoings, reducing overall costs.

Opting for a resale HDB might not be ideal if capital appreciation is a prime concern, given the tighter regulations in the HDB market. Comparatively, private properties generally display better performance than HDBs. 

It’s important to note that the above three options involve a wait-out period of 15 – 30 months, incurring substantial costs if alternative accommodation is unavailable.

Choosing a resale condo eliminates any waiting time, but in our calculations, it appears to result in negative gains due to increased loans and prevailing elevated interest rates (and if it remains high over 10 years although it’s not likely). However, considering capital appreciation, private properties typically hold better potential if chosen wisely. So this is naturally very much dependent on choosing the right property. 

Considering the prolonged wait and MOP restrictions associated with BTOs, selling the property might take almost a decade or longer. Therefore, this pathway seems less favourable.

In contrast, the alternative option of initially purchasing an HDB under the owner-occupier scheme and acquiring an investment property five years later appears promising. It provides the opportunity to eventually own two properties and offers more time to accumulate savings for a broader selection of investment options. 

Additionally, you could use this time to wait out the property market and high interest rates. Of course, this is timing the market, so there’s no guarantee that you would benefit from the wait here. However, we think that if you are fine with owning an HDB first for your own stay reasons, then this option seems to be a more suitable one at this point.

We hope that our analysis will help you in your decision-making. If you’d like to get in touch for a more in-depth consultation, you can do so here.