How it works
The down payment is computed from the price, and the loan is the remainder. Stamp duty, registration and brokerage are then added as shares of the price, the processing fee as a share of the loan — which is how lenders actually levy it — and the fit-out cost as an amount.
The total is the cash that must be in your account before you hold the keys. None of it can be borrowed: lenders finance a share of the price and nothing else, so stamp duty and interiors come entirely from savings.
More detail
What you have already saved is then grown to the purchase date at the return you set, and the shortfall is whatever remains. The monthly figure is solved from the annuity rather than divided by the months, so the return earned on each new contribution is credited too.
The upfront share is reported as a percentage precisely so it can be compared with the down payment percentage. On the default figures it is 38.4% against a 20% down payment — nearly double, and that gap is what catches people out.
To find the price your income supports, use the affordability calculator.
To test whether buying beats renting at all, see the rent versus buy calculator.
For a fuller plan to reach the target, try the goal SIP calculator.