M Amaya · Independent analysis
The monthly numbers, worked out plainly.
Choose a layout and the tool starts from its published price. Change the price, the share you borrow, the rate and the term, and it shows the instalment, the maintenance and the rent that would cover both — from the developer's own figures and your inputs, nothing else.
Your estimate
Monthly instalment
RM2,049 a month
- Maintenance, incl. sinking fund
- RM238
- Monthly holding costAlso the rent that would cover both
- RM2,287
- Loan amount
- RM489,000
- Your share of the price
- RM0
- Total interest over the term
- RM371,759
- Gross yield on the price
- —
- Rent less holding cost, each month
- —
If rates move
| Rate | Instalment | Change |
|---|---|---|
| 4.10% | RM2,195 | +RM145 |
| 4.60% | RM2,345 | +RM295 |
| 5.60% | RM2,658 | +RM609 |
Estimates for planning — not a loan offer, an approval or a forecast. Disclaimer
All five layouts
Five layouts, one set of assumptions.
Each layout at its published starting price, over 35 years at 3.60% a year — financed in full, and at 90%.
| Layout | Starting price | Instalment, 100% financed | Instalment, 90% financed | Maintenance | Holding cost, 100% financed |
|---|---|---|---|---|---|
| Type A721 sq ft | From RM489K | RM2,049 | RM1,844 | RM238 | RM2,287 |
| Type B990 sq ft | From RM649K | RM2,720 | RM2,448 | RM327 | RM3,047 |
| Type C1,211 sq ft | From RM802K | RM3,361 | RM3,025 | RM400 | RM3,761 |
| Type D1,432 sq ft | From RM919K | RM3,852 | RM3,466 | RM473 | RM4,324 |
| Type E1,335 sq ft | From RM865K | RM3,625 | RM3,263 | RM441 | RM4,066 |
Where rates stand
Home-loan context, as at 25 September 2026.
- 2.75%
Bank Negara Malaysia held the Overnight Policy Rate at 2.75% on 3 September 2026. It last moved on 9 July 2025, down 0.25 percentage points; the next decision is due on 5 November 2026.
- 4.00–4.10%
A home-loan rate is the Standardised Base Rate — today equal to the OPR — plus the bank's own spread. Published standard examples sit around 4.00–4.10% a year.
- 90% · 70%
For a first or second home, banks typically lend up to 90% of the value; from the third housing loan the cap is 70%.
- 35 · 70
Terms run up to 35 years, and most banks want the loan repaid by age 70.
Sources: Bank Negara Malaysia; published bank lending-rate disclosures.
How it's worked out
The method, in plain words.
- Instalment
- The standard annuity formula banks use: the loan, the monthly rate (the annual rate divided by twelve) and the number of months.
- Price
- The layout's published starting price, or the price you enter.
- Maintenance
- RM0.33 per square foot a month, including the sinking fund — the developer's stated rate — times the layout's built-up area.
- Holding cost
- Instalment plus maintenance. It is also the monthly rent at which a let would pay for itself.
- Gross yield
- Twelve months of the rent you enter, divided by the price, before any costs.
- Not included
- Loan insurance, quit rent and assessment, utilities, letting and management costs, vacancy and tax.
What no calculator can tell you
Three things only a conversation settles.
- 01
What a bank will lend you
That depends on your income, your commitments and the bank's own valuation of the unit.
- 02
What M Amaya will rent for
A building still under construction has no achieved rents. Treat any figure — including the one you enter — as your own assumption.
- 03
Which unit fits your numbers
Layouts, floors and facings differ. Kevin can show you which units are open in the layouts that fit your budget.
Speak to Kevin
Check your numbers with Kevin.
Send your scenario as it stands. Kevin will go through it with you, layout by layout, and point out anything the arithmetic leaves out.
Kevin Lee
Kevin Lee · REN 14973 · FLP Realty Sdn Bhd · E(1) 1718
Kevin replies personally. Your details are never sold — the privacy notice says what he receives and why. Privacy notice
Thank you — Kevin has your enquiry.
He replies personally, by the channel you chose. If it's time-sensitive, a WhatsApp message reaches him fastest.