Artist’s impressionThis calculator lays out a purchase at The Hillshore on the progressive payment scheme: the loan-to-value tier and downpayment, the stamp duty for the buyer’s profile, and the instalment at each stage as the bank releases the loan during construction, following the payment scheme. Illustrative figure, enter your own price: the price field opens at $1,500,000, which is not the price of any home at the development; the Sales Concierge sends the current price list on request.
Illustrative figure, enter your own price.
Over 30 years, or a loan running past age 65, lowers the LTV ceiling.
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 |
|---|
Reading the table. Drawn this stage is what the bank pays the developer at that milestone, which is not always the statutory stage percentage: your own funds cover the first part of the price, so at 75% loan-to-value the first bank payment, at the foundation stage, is only the 5% above the 25% you have paid. The disbursement column adds up to the loan, not the price. Instalments are amortised on the amount drawn so far over the full term. IRAS and MAS rates as at October 2026; indicative only, confirm with your bank. The binding schedule for The Hillshore is set out in the sale and purchase agreement.
Reading The Hillshore Payment Schedule
Cash and CPF meet the booking fee and the rest of the buyer’s own share first. The bank then pays each certified stage from the foundation onwards, through TOP to the Certificate of Statutory Completion, so the monthly repayment rises as the building is completed. Where early stages are already certified at booking, the Sales Concierge sets out the sums due together.
For a buyer still repaying another home loan, the 45% limit raises the upfront sum sharply, and ABSD can become the largest single cost. Size the loan with the TDSR calculator, then match the schedule to a particular unit at a showflat appointment.
Request The Hillshore Price List
The Hillshore is open for sale, and the Sales Concierge sends the current price list with the homes still available in Blocks 290 and 292. Showflat viewings are arranged by appointment through the Sales Concierge.
Sent on request
- The current price list with the homes still available.
- The e-brochure and every floor plan, from 743 to 2,185 sq ft.
- The unit distribution chart, placing each home in Block 290 or 292.
- A worked payment schedule and the stamp duty for your profile.
- A showflat appointment arranged around your diary.
Request the Price List
No obligation. The Sales Concierge responds personally to every enquiry.
Prefer to speak to someone? Call +65 6200 6220, or send a WhatsApp message to the same number.