Existing condo

D'Nest

Pasir Ris Grove · Pasir Ris · District 18

: 99-year lease from 2010, about 83 years left · Completed 2017 (EdgeProp) · 912 homes

Recent sales, median: S$1,501; 56 sales in 12 months
Sales in 12 months: 56

PropGPT has not researched this condo the way it researches new launches: the figures here come from URA's sale and rental records, public map data and, for asking prices, EdgeProp. Visit, check the unit and the building, and ask for the management corporation's accounts before you offer.

Is it worth buying?

PropGPT financial score

57out of 100

Fair case on the numbers

Confidence: high, most figures known (100% of the weight known)

Adds up the measurable lines below: price against comparable homes, rental yield, the lease, how nearby prices moved, MRT distance and competing supply. 65 or more is a strong case on the numbers, 45 to 64 fair, under 45 weak. It leaves out what only you can judge (layout, school, the view) and is not a valuation or advice.

What makes up the score

Score parts: each part's mark out of 100, its share of the score, and why
Part	Mark	Why
Price vs similar homes nearby22% of the scoreCosts 4% less than similar homes nearby; usually 3% less.	56	Costs 4% less than similar homes nearby; usually 3% less.
Rental yield vs typical17% of the scoreRent of about 3.5% of the price a year; typical is 3.2%.	73	Rent of about 3.5% of the price a year; typical is 3.2%.
Price vs other condos in the town11% of the score12% above the typical price of other condos in the town.	11	12% above the typical price of other condos in the town.
Value lost to the lease in the next 10 years11% of the scoreAbout 83 years left: the lease takes about 5.1% off its value in the next 10 years.	49	About 83 years left: the lease takes about 5.1% off its value in the next 10 years.
Nearby homes that beat the market11% of the score5 of 10 nearby projects beat the market.	50	5 of 10 nearby projects beat the market.
This condo's own prices vs the market11% of the scoreIts prices moved +24%; the whole market moved +25%.	45	Its prices moved +24%; the whole market moved +25%.
Distance to the MRT11% of the score445 m to the nearest station.	84	445 m to the nearest station.
Competing homes finishing nearby6% of the scoreNo competing homes finishing nearby around the same time.	100	No competing homes finishing nearby around the same time.

How the score is worked out

What a property agent would weigh up, from public data. Each line gives a plain answer and what it means for you. Open “Show the calculation” on any line for the exact figures.

PropGPT compares private condos and apartments only (ECs with ECs). HDB flats and landed homes are never in these comparisons, and every price is a real sale recorded by URA, not an asking price.

In your favour 2Neutral 5Watch out 1Not known yet 0

Am I paying a fair price?

Price vs similar resale homes nearby · Neutral
Costs about 4% less than similar homes nearby
Condos usually sell for about 3% less than similar homes nearby (the middle figure of 1,298 existing condos PropGPT checked). This one is close to usual.
This condo
S$1,501 psf
Usual for a condo here
S$1,519 psf
Similar homes nearby
S$1,559 psf
Based on 185 resales, Nov 2025 to Nov 2026 · a rough guide only
Show the calculationHide the calculation
What it compares
Each of this condo's own resales (its own 56 resales in the last 12 months) against resale condos and apartments within 1.5 km of a similar size (within 20%), sold Nov 2025 to Nov 2026. Each resale price is scaled to this condo's lease, and to its building age (completed 2017) where the resale's completion year is known. Not included: HDB flats, landed homes, homes resold before completion (sub-sales), and this condo itself.
The figures
This condo: S$1,501 psf, the median of its own 56 resales in the last 12 months.
Nearby resale: 54 of its 56 own sales are each compared with the median of nearby sales within 20% of its size, after the lease adjustment (185 nearby sales in all). The gap is the median of these per-sale gaps; S$1,559 psf is the nearby price that gap implies.
Lease adjustment, for example: a freehold resale at S$2,000 psf counts as about S$1,920 against a new 99-year lease (96% of freehold); a 99-year resale with 70 years left at S$1,500 psf counts as about S$1,646.
Age adjustment: 185 of 185 nearby sales are also scaled to this condo's age (completed 2017), about 0.9% per year of difference. For example, a resale in a building 10 years older at S$1,500 psf counts as about S$1,648.
Gap: S$1,501 psf ÷ S$1,559 psf − 1 = −4%. Usual gap (the middle of 1,298 existing condos): −3%. In your favour when this gap is 5 percentage points or more below the usual gap; watch out when 5 or more above.
How fair is this comparison?
A rough guide only. Existing homes against existing homes, lease and building age adjusted, each sale against homes of its own size; but neighbours differ in condition, size of development and facilities.
What this check cannot see
Building age is adjusted at one average rate, about 0.9% a year (measured from 10,793 private resales in 1,531 condos, Oct 2025 to Oct 2026). Real prices fall faster in a building's first 15 years and slower after, faster for 99-year leases than freehold, and upkeep differs between buildings.
The lease adjustment uses the SLA leasehold table (Bala's Table), which values land, not the building; on very old leases it may over-adjust.
Floor level, view and facing are not adjusted. A condo whose recent sales were mostly high floors looks dearer.
1.5 km in a straight line can reach across an expressway, river or park into a different market.
URA gives one map point per project, so large projects are measured from a single spot.
How PropGPT works out every line
Price vs other existing condos in Pasir Ris · Watch out
About 12% above the typical price of other existing condos in Pasir Ris
Dearer than most of the homes you are likely to compare it with; check that the location or size is worth it.
This condo
S$1,501 psf
Typical in Pasir Ris
S$1,343 psf
Based on 36 condos · a rough guide only
Show the calculationHide the calculation
What it compares
Each of this condo's own resales (its own 56 resales in the last 12 months) against resales in other existing condos in the same town (URA planning area) of a similar size (within 20%), sold in the same period, each scaled to this condo's lease, and to its building age (completed 2017) where the other condo's completion year is known.
The figures
This condo: S$1,501 psf
55 of its 56 own sales are each compared with the median of sales of a similar size in 36 other existing condos in Pasir Ris. The gap is the median of these per-sale gaps; S$1,343 psf is the town price that gap implies.
Age adjustment: 36 of the 36 other condos are also scaled to this condo's age (completed 2017), about 0.9% per year of difference.
In your favour when 10% or more below the typical price; watch out when 10% or more above.
How fair is this comparison?
A rough guide only. Same town, lease and building age adjusted, each sale against homes of its own size; but condition and distances to the MRT differ within a town.
What this check cannot see
Building age is adjusted at one average rate, about 0.9% a year (measured from 10,793 private resales in 1,531 condos, Oct 2025 to Oct 2026). Real prices fall faster in a building's first 15 years and slower after, faster for 99-year leases than freehold, and upkeep differs between buildings.
How PropGPT works out every line

Can it earn or hold its value?

Rental yield · Neutral
About 3.5% of the price a year in rent, before costs
Close to the typical 3.2% for existing condos.
This condo
3.5%
Typical for existing condos
3.2%
Based on 1,036 rental contracts, Q1 2026 to Q3 2026
Show the calculationHide the calculation
What it compares
Rents of condos and apartments of similar size within 1.5 km (URA rental contracts, last 4 quarters), per sq ft, × 12, against this condo's price per sq ft.
The figures
Nearby rent: S$4.38 per sq ft a month, median of 1,036 contracts (URA, Q1 2026 to Q3 2026)
Yield = S$4.38 × 12 ÷ S$1,501 psf = 3.5%. In your favour when 0.3 percentage points or more above the typical yield; watch out when 0.3 or more below.
How fair is this comparison?
Fair. Rents of similar homes nearby, not of this condo.
What this check cannot see
Gross yield: property tax, maintenance fees, agent fees and empty months usually take 1 to 2 percentage points off.
URA records rented sizes as ranges (for example 900–1,000 sq ft); PropGPT uses the middle.
Building age is not adjusted: a 25-year-old condo and a 3-year-old one count the same, so part of any gap is simply new against old.
How PropGPT works out every line
Lease · Neutral
99-year leasehold, about 83 years left
Worth about 92% of a freehold home now and about 88% in 10 years (SLA leasehold table).
Based on URA's title record
Show the calculationHide the calculation
What it compares
Years left on the lease, from URA's lease start year.
The figures
Lease value now: 92% of freehold; in 10 years: 88%.
SLA leasehold table (Bala's Table).
How fair is this comparison?
Very fair. A fact about this home.
What this check cannot see
Bala's Table describes land value; what buyers pay for old leases does not follow it exactly.
How PropGPT works out every line
How nearby homes' prices moved · Neutral
5 of 10 nearby projects rose faster than the whole market
Homes around here have moved roughly with the market.
Based on 10 nearby projects, sales from Oct 2021 · a rough guide only
Show the calculationHide the calculation
What it compares
For each project within 1.5 km with enough sales: the median price of its first 12 months of sales in PropGPT's data against its resales in the last 12 months, at least 2 years apart, compared with URA's private non-landed price index over the same quarters.
The figures
COCO PALMS (158 m): +29% from 2022-Q1 to 2026-Q2; market +25%
THE PALETTE (280 m): +31% from 2022-Q1 to 2026-Q2; market +25%
NV RESIDENCES (364 m): +37% from 2022-Q1 to 2026-Q2; market +25%
LIVIA (478 m): +31% from 2022-Q1 to 2026-Q2; market +25%
ELIAS GREEN (532 m): +18% from 2022-Q2 to 2026-Q2; market +21%
PASIR RIS 8 (601 m): +15% from 2022-Q3 to 2026-Q2; market +16%
In your favour when 60% or more of nearby projects beat the market; watch out at 40% or fewer.
How fair is this comparison?
A rough guide only. Each project against itself over time, so like for like within a project; but the projects are not this one.
What this check cannot see
PropGPT's sales data starts in October 2021, so an older project's 'first year' is a resale year, not its launch.
A project's early sales may be small units and later ones large, or the other way round.
Past price moves do not predict future ones.
How PropGPT works out every line
How this condo's prices moved · Neutral
Prices moved +24% from 2022-Q1 to 2026-Q3; the whole market moved +25%
It has moved roughly with the market.
Based on 73 early and 56 recent sales
Show the calculationHide the calculation
What it compares
This condo's median resale price per sq ft in its first 12 months in PropGPT's data (from October 2021) against its last 12 months, compared with URA's private non-landed price index over the same quarters.
The figures
+24% against the market's +25%.
In your favour when 5 percentage points or more ahead of the market; watch out when 5 or more behind.
How fair is this comparison?
Fair. The same condo at two times, but not the same units: the mix of sizes and floors sold differs.
What this check cannot see
A short period: from late 2021 at the earliest.
As the lease runs down, a leasehold condo is expected to lag freehold homes in the index.
Past price moves do not predict future ones.
How PropGPT works out every line
MRT · In your favour
445 m to Pasir Ris MRT Station
Within an easy walk; homes near stations are in steady demand from buyers and tenants.
Based on LTA station exits and URA Master Plan 2019, worked out 4 Nov 2026
Show the calculationHide the calculation
What it compares
Straight-line distance from the project's map point to the nearest MRT or LRT exit in service (LTA), and to the nearest planned station (URA Master Plan 2019).
The figures
Nearest planned station: Tampines North (planned), 908 m
In your favour within 500 m of a station in service or planned; watch out over 1 km from both.
How fair is this comparison?
Very fair. A fact about this location.
What this check cannot see
Straight-line distance: walking routes are longer, often by a third.
Planned stations can be years away and dates change.
How PropGPT works out every line

What could go wrong?

Competing homes finishing nearby · In your favour
No other unfinished projects within 1.5 km due around the same time
No competition from other new homes when you want to rent out or sell.
Based on URA's list of projects not yet completed, worked out 4 Nov 2026
Show the calculationHide the calculation
What it compares
Homes in other private projects within 1.5 km that URA lists as not yet completed, due in the next few years.
The figures
URA pipeline of private homes not yet completed.
In your favour when there are none; watch out at 1,000 homes or more.
How fair is this comparison?
Fair. Counts homes, not who will sell or rent them.
What this check cannot see
Completion years in URA's pipeline often shift by a year or more.
Land sold but not yet in URA's pipeline is not counted.
1.5 km in a straight line can reach across an expressway, river or park into a different market.
How PropGPT works out every line
Cost to buy, hold and sell · Fact
S$15,450 in stamp duty for the estimated price
Profit only starts after these costs are covered.
Based on today's IRAS stamp duty rates
Show the calculationHide the calculation
What it compares
Stamp duties under the current IRAS rates for the price shown.
The figures
Stamp duty on S$695K: S$15,450 (assumes a Singapore citizen buying a first home)
Selling within 4 years of buying costs seller's stamp duty of 16% falling to 4%; buying now, that ends around Nov 2030.
A completed home: the full loan starts at once, and a buyer's agent fee (often 1%) is usual if you use one.
How fair is this comparison?
Very fair. Worked out for this price.
What this check cannot see
Assumes a Singapore citizen buying a first home until you add your details.
How PropGPT works out every line

Good to know (not judged)

Sales in the last 12 months · Fact
56 resales
More sales mean a clearer price and an easier sale later. Few sales make every figure here less certain.
Based on URA sales, Nov 2025 to Nov 2026
Completed · Fact
2017
Older buildings need more upkeep; very old ones may be en bloc candidates.
Show the calculationHide the calculation
The figures
From EdgeProp, checked 2026-10-22.
How PropGPT works out every line

PropGPT calculations from URA and data.gov.sg, updated 3 Nov 2026. PropGPT is not a licensed estate agency and does not act for buyers or sellers. These figures are not a valuation, a forecast or financial advice, and past results nearby do not predict future returns. How each line is worked out

What it costs

Estimates from what homes here actually sold for. URA records each home's size, not its bedrooms, so the bedroom count is a guess from floor area.

Size (bedrooms, a guess)	Typical size	Median price	Range	Sales
1-bedroom under 650 sq ft	484 sq ft	S$695K	S$685K to S$780K	7 in 12 months
2-bedroom 650–999 sq ft	856 sq ft	S$1.27M	S$1.05M to S$1.50M	24 in 12 months
3-bedroom 1,000–1,399 sq ft	1,270 sq ft	S$1.93M	S$1.55M to S$2.00M	10 in 12 months
4-bedroom 1,400–1,899 sq ft	1,410 sq ft	S$2.21M	S$2.00M to S$2.65M	13 in 12 months
5+-bedroom 1,900 sq ft or more	2,551 sq ft	S$3.11M	S$2.82M to S$3.40M	2 in 12 months

Asking prices now

1-bedroomS$768K S$1,587 psf
1-bedroomS$788K S$1,628 psf
1-bedroomS$799K S$1,651 psf
1-bedroomS$800K S$1,649 psf
2-bedroomS$1.05M S$1,401 psf
2-bedroomS$1.08M S$1,434 psf
2-bedroomS$1.30M S$1,726 psf
2-bedroomS$1.34M S$1,352 psf
3-bedroomS$1.50M S$1,584 psf
3-bedroomS$1.82M S$1,611 psf

A sample of listings on EdgeProp, checked 2026-10-22. Asking prices are what sellers hope for; homes usually sell for less. Listings may have sold since.

See current listings on EdgeProp, 99.co or PropertyGuru.

Stamp duty on S$695,000: S$15,450 (assumes a Singapore citizen buying a first home). A completed home: the full loan starts at once.

Recent sales

Every resale and sub-sale recorded by URA, newest first. URA gives floors as a range of five.

Month	Size	Floor	Price	PSF
Oct 2026	484 sq ft	01-05	S$685,000	S$1,415
Oct 2026	1,410 sq ft	01-05	S$2,220,000	S$1,574
Oct 2026	753 sq ft	06-10	S$1,160,000	S$1,541
Oct 2026	484 sq ft	06-10	S$760,000	S$1,570
Sept 2026	484 sq ft	01-05	S$705,000	S$1,457
Sept 2026	1,270 sq ft	01-05	S$1,980,000	S$1,559
Sept 2026	936 sq ft	06-10	S$1,400,000	S$1,496
Sept 2026	2,379 sq ft	01-05	S$2,820,000	S$1,185
Sept 2026	753 sq ft	06-10	S$1,180,000	S$1,567
Sept 2026	1,636 sq ft	01-05	S$2,430,000	S$1,485
Sept 2026	1,410 sq ft	01-05	S$2,110,000	S$1,496
Sept 2026	1,776 sq ft	01-05	S$2,650,000	S$1,492
Sept 2026	753 sq ft	01-05	S$1,050,000	S$1,394
Aug 2026	1,410 sq ft	01-05	S$2,200,000	S$1,560
Aug 2026	484 sq ft	01-05	S$695,000	S$1,436
Aug 2026	1,410 sq ft	01-05	S$2,210,000	S$1,567
Aug 2026	753 sq ft	06-10	S$1,150,000	S$1,527
Aug 2026	753 sq ft	11-15	S$1,090,000	S$1,448
Aug 2026	484 sq ft	01-05	S$685,000	S$1,415
Aug 2026	936 sq ft	01-05	S$1,403,888	S$1,500

Location

Nearest mrt station: Pasir Ris MRT Station; 445 m · ~6 min walk
Nearest school: Meridian Secondary School; 440 m · ~6 min walk
Nearest park: Elias Terrace Pg; 620 m · ~8 min walk
Nearest supermarket: Sheng Siong Supermarket Pte Ltd (Costa Ris); 192 m · ~3 min walk

D'NestMRT stationSchoolParkSupermarket

URA gives one map point per condo. Open data from LTA, NParks, MOE and SFA (data.gov.sg). Map: OpenFreeMap, OpenStreetMap contributors.

What next?

Compare D'Nest with other condos in Find the best buys. Before you make an offer, view the unit and check the price against the recent sales above.

Sign in to start buying a home hereEvery step from the option to purchase to completion, with deadlines and amounts. You do not need an agent of your own.