Apartemen Emerald Towers

Jual Cepat Apartemen Emerald Tower Bandung Studio Menara Utara 179jt Joss

Emerald Towers Utara 12 Jl. Sanggar Kencana 27 No. 48-50 Soekarno Hatta Bandung Jawa Barat

Rp179jt
Pemilik Langsung
KPR: 1,49jt/bln

Asumsi yang digunakan dalam Simulasi KPR
  • Bunga: 9.5% fixed (3 tahun)
  • Jangka Waktu: 15 tahun
  • DP: 20%
  • Biaya Admin: 1%
Setiap bank/pemberi pinjaman mungkin mempunyai perhitungan KPR yang berbeda.
Pinjaman
Harga Properti Rp.179.000.000 Dana Tunai yang Harus Disiapkan Rp.53.700.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.143.200.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.1.495.330 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.1.703.305 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.155.907.946
Total Pembayaran
Rp.354.239.946 Uang Muka (DP) + Pokok Pinjaman + Biaya Provisi + Total Bunga

Pengajuan KPR

Detail Angsuran Per Bulan
Bulan Ke Angsuran Porsi Pokok Porsi Bunga Sisa Pinjaman
0 Rp.143.200.000
1 Rp.1.495.330 Rp.361.663 Rp.1.133.667 Rp.142.838.337
2 Rp.1.495.330 Rp.364.526 Rp.1.130.804 Rp.142.473.811
3 Rp.1.495.330 Rp.367.412 Rp.1.127.918 Rp.142.106.399
4 Rp.1.495.330 Rp.370.321 Rp.1.125.009 Rp.141.736.078
5 Rp.1.495.330 Rp.373.253 Rp.1.122.077 Rp.141.362.825
6 Rp.1.495.330 Rp.376.208 Rp.1.119.122 Rp.140.986.617
7 Rp.1.495.330 Rp.379.186 Rp.1.116.144 Rp.140.607.431
8 Rp.1.495.330 Rp.382.188 Rp.1.113.142 Rp.140.225.243
9 Rp.1.495.330 Rp.385.213 Rp.1.110.117 Rp.139.840.030
10 Rp.1.495.330 Rp.388.263 Rp.1.107.067 Rp.139.451.767
11 Rp.1.495.330 Rp.391.337 Rp.1.103.993 Rp.139.060.430
12 Rp.1.495.330 Rp.394.435 Rp.1.100.895 Rp.138.665.995
13 Rp.1.495.330 Rp.397.558 Rp.1.097.772 Rp.138.268.437
14 Rp.1.495.330 Rp.400.705 Rp.1.094.625 Rp.137.867.732
15 Rp.1.495.330 Rp.403.877 Rp.1.091.453 Rp.137.463.855
16 Rp.1.495.330 Rp.407.074 Rp.1.088.256 Rp.137.056.781
17 Rp.1.495.330 Rp.410.297 Rp.1.085.033 Rp.136.646.484
18 Rp.1.495.330 Rp.413.545 Rp.1.081.785 Rp.136.232.939
19 Rp.1.495.330 Rp.416.819 Rp.1.078.511 Rp.135.816.120
20 Rp.1.495.330 Rp.420.119 Rp.1.075.211 Rp.135.396.001
21 Rp.1.495.330 Rp.423.445 Rp.1.071.885 Rp.134.972.556
22 Rp.1.495.330 Rp.426.797 Rp.1.068.533 Rp.134.545.759
23 Rp.1.495.330 Rp.430.176 Rp.1.065.154 Rp.134.115.583
24 Rp.1.495.330 Rp.433.582 Rp.1.061.748 Rp.133.682.001
25 Rp.1.495.330 Rp.437.014 Rp.1.058.316 Rp.133.244.987
26 Rp.1.495.330 Rp.440.474 Rp.1.054.856 Rp.132.804.513
27 Rp.1.495.330 Rp.443.961 Rp.1.051.369 Rp.132.360.552
28 Rp.1.495.330 Rp.447.476 Rp.1.047.854 Rp.131.913.076
29 Rp.1.495.330 Rp.451.018 Rp.1.044.312 Rp.131.462.058
30 Rp.1.495.330 Rp.454.589 Rp.1.040.741 Rp.131.007.469
31 Rp.1.495.330 Rp.458.188 Rp.1.037.142 Rp.130.549.281
32 Rp.1.495.330 Rp.461.815 Rp.1.033.515 Rp.130.087.466
33 Rp.1.495.330 Rp.465.471 Rp.1.029.859 Rp.129.621.995
34 Rp.1.495.330 Rp.469.156 Rp.1.026.174 Rp.129.152.839
35 Rp.1.495.330 Rp.472.870 Rp.1.022.460 Rp.128.679.969
36 Rp.1.495.330 Rp.476.614 Rp.1.018.716 Rp.128.203.355
37 Rp.1.703.305 Rp.394.562 Rp.1.308.743 Rp.127.808.793
38 Rp.1.703.305 Rp.398.590 Rp.1.304.715 Rp.127.410.203
39 Rp.1.703.305 Rp.402.659 Rp.1.300.646 Rp.127.007.544
40 Rp.1.703.305 Rp.406.770 Rp.1.296.535 Rp.126.600.774
41 Rp.1.703.305 Rp.410.922 Rp.1.292.383 Rp.126.189.852
42 Rp.1.703.305 Rp.415.117 Rp.1.288.188 Rp.125.774.735
43 Rp.1.703.305 Rp.419.355 Rp.1.283.950 Rp.125.355.380
44 Rp.1.703.305 Rp.423.635 Rp.1.279.670 Rp.124.931.745
45 Rp.1.703.305 Rp.427.960 Rp.1.275.345 Rp.124.503.785
46 Rp.1.703.305 Rp.432.329 Rp.1.270.976 Rp.124.071.456
47 Rp.1.703.305 Rp.436.742 Rp.1.266.563 Rp.123.634.714
48 Rp.1.703.305 Rp.441.201 Rp.1.262.104 Rp.123.193.513
49 Rp.1.703.305 Rp.445.705 Rp.1.257.600 Rp.122.747.808
50 Rp.1.703.305 Rp.450.254 Rp.1.253.051 Rp.122.297.554
51 Rp.1.703.305 Rp.454.851 Rp.1.248.454 Rp.121.842.703
52 Rp.1.703.305 Rp.459.494 Rp.1.243.811 Rp.121.383.209
53 Rp.1.703.305 Rp.464.185 Rp.1.239.120 Rp.120.919.024
54 Rp.1.703.305 Rp.468.923 Rp.1.234.382 Rp.120.450.101
55 Rp.1.703.305 Rp.473.710 Rp.1.229.595 Rp.119.976.391
56 Rp.1.703.305 Rp.478.546 Rp.1.224.759 Rp.119.497.845
57 Rp.1.703.305 Rp.483.431 Rp.1.219.874 Rp.119.014.414
58 Rp.1.703.305 Rp.488.366 Rp.1.214.939 Rp.118.526.048
59 Rp.1.703.305 Rp.493.352 Rp.1.209.953 Rp.118.032.696
60 Rp.1.703.305 Rp.498.388 Rp.1.204.917 Rp.117.534.308
61 Rp.1.703.305 Rp.503.476 Rp.1.199.829 Rp.117.030.832
62 Rp.1.703.305 Rp.508.615 Rp.1.194.690 Rp.116.522.217
63 Rp.1.703.305 Rp.513.807 Rp.1.189.498 Rp.116.008.410
64 Rp.1.703.305 Rp.519.052 Rp.1.184.253 Rp.115.489.358
65 Rp.1.703.305 Rp.524.351 Rp.1.178.954 Rp.114.965.007
66 Rp.1.703.305 Rp.529.704 Rp.1.173.601 Rp.114.435.303
67 Rp.1.703.305 Rp.535.111 Rp.1.168.194 Rp.113.900.192
68 Rp.1.703.305 Rp.540.574 Rp.1.162.731 Rp.113.359.618
69 Rp.1.703.305 Rp.546.092 Rp.1.157.213 Rp.112.813.526
70 Rp.1.703.305 Rp.551.667 Rp.1.151.638 Rp.112.261.859
71 Rp.1.703.305 Rp.557.299 Rp.1.146.006 Rp.111.704.560
72 Rp.1.703.305 Rp.562.988 Rp.1.140.317 Rp.111.141.572
73 Rp.1.703.305 Rp.568.735 Rp.1.134.570 Rp.110.572.837
74 Rp.1.703.305 Rp.574.541 Rp.1.128.764 Rp.109.998.296
75 Rp.1.703.305 Rp.580.406 Rp.1.122.899 Rp.109.417.890
76 Rp.1.703.305 Rp.586.331 Rp.1.116.974 Rp.108.831.559
77 Rp.1.703.305 Rp.592.316 Rp.1.110.989 Rp.108.239.243
78 Rp.1.703.305 Rp.598.363 Rp.1.104.942 Rp.107.640.880
79 Rp.1.703.305 Rp.604.471 Rp.1.098.834 Rp.107.036.409
80 Rp.1.703.305 Rp.610.642 Rp.1.092.663 Rp.106.425.767
81 Rp.1.703.305 Rp.616.875 Rp.1.086.430 Rp.105.808.892
82 Rp.1.703.305 Rp.623.173 Rp.1.080.132 Rp.105.185.719
83 Rp.1.703.305 Rp.629.534 Rp.1.073.771 Rp.104.556.185
84 Rp.1.703.305 Rp.635.961 Rp.1.067.344 Rp.103.920.224
85 Rp.1.703.305 Rp.642.453 Rp.1.060.852 Rp.103.277.771
86 Rp.1.703.305 Rp.649.011 Rp.1.054.294 Rp.102.628.760
87 Rp.1.703.305 Rp.655.636 Rp.1.047.669 Rp.101.973.124
88 Rp.1.703.305 Rp.662.329 Rp.1.040.976 Rp.101.310.795
89 Rp.1.703.305 Rp.669.091 Rp.1.034.214 Rp.100.641.704
90 Rp.1.703.305 Rp.675.921 Rp.1.027.384 Rp.99.965.783
91 Rp.1.703.305 Rp.682.821 Rp.1.020.484 Rp.99.282.962
92 Rp.1.703.305 Rp.689.791 Rp.1.013.514 Rp.98.593.171
93 Rp.1.703.305 Rp.696.833 Rp.1.006.472 Rp.97.896.338
94 Rp.1.703.305 Rp.703.947 Rp.999.358 Rp.97.192.391
95 Rp.1.703.305 Rp.711.133 Rp.992.172 Rp.96.481.258
96 Rp.1.703.305 Rp.718.392 Rp.984.913 Rp.95.762.866
97 Rp.1.703.305 Rp.725.726 Rp.977.579 Rp.95.037.140
98 Rp.1.703.305 Rp.733.134 Rp.970.171 Rp.94.304.006
99 Rp.1.703.305 Rp.740.618 Rp.962.687 Rp.93.563.388
100 Rp.1.703.305 Rp.748.179 Rp.955.126 Rp.92.815.209
101 Rp.1.703.305 Rp.755.816 Rp.947.489 Rp.92.059.393
102 Rp.1.703.305 Rp.763.532 Rp.939.773 Rp.91.295.861
103 Rp.1.703.305 Rp.771.326 Rp.931.979 Rp.90.524.535
104 Rp.1.703.305 Rp.779.200 Rp.924.105 Rp.89.745.335
105 Rp.1.703.305 Rp.787.155 Rp.916.150 Rp.88.958.180
106 Rp.1.703.305 Rp.795.190 Rp.908.115 Rp.88.162.990
107 Rp.1.703.305 Rp.803.308 Rp.899.997 Rp.87.359.682
108 Rp.1.703.305 Rp.811.508 Rp.891.797 Rp.86.548.174
109 Rp.1.703.305 Rp.819.792 Rp.883.513 Rp.85.728.382
110 Rp.1.703.305 Rp.828.161 Rp.875.144 Rp.84.900.221
111 Rp.1.703.305 Rp.836.615 Rp.866.690 Rp.84.063.606
112 Rp.1.703.305 Rp.845.156 Rp.858.149 Rp.83.218.450
113 Rp.1.703.305 Rp.853.783 Rp.849.522 Rp.82.364.667
114 Rp.1.703.305 Rp.862.499 Rp.840.806 Rp.81.502.168
115 Rp.1.703.305 Rp.871.304 Rp.832.001 Rp.80.630.864
116 Rp.1.703.305 Rp.880.198 Rp.823.107 Rp.79.750.666
117 Rp.1.703.305 Rp.889.184 Rp.814.121 Rp.78.861.482
118 Rp.1.703.305 Rp.898.261 Rp.805.044 Rp.77.963.221
119 Rp.1.703.305 Rp.907.430 Rp.795.875 Rp.77.055.791
120 Rp.1.703.305 Rp.916.694 Rp.786.611 Rp.76.139.097
121 Rp.1.703.305 Rp.926.052 Rp.777.253 Rp.75.213.045
122 Rp.1.703.305 Rp.935.505 Rp.767.800 Rp.74.277.540
123 Rp.1.703.305 Rp.945.055 Rp.758.250 Rp.73.332.485
124 Rp.1.703.305 Rp.954.703 Rp.748.602 Rp.72.377.782
125 Rp.1.703.305 Rp.964.448 Rp.738.857 Rp.71.413.334
126 Rp.1.703.305 Rp.974.294 Rp.729.011 Rp.70.439.040
127 Rp.1.703.305 Rp.984.240 Rp.719.065 Rp.69.454.800
128 Rp.1.703.305 Rp.994.287 Rp.709.018 Rp.68.460.513
129 Rp.1.703.305 Rp.1.004.437 Rp.698.868 Rp.67.456.076
130 Rp.1.703.305 Rp.1.014.691 Rp.688.614 Rp.66.441.385
131 Rp.1.703.305 Rp.1.025.049 Rp.678.256 Rp.65.416.336
132 Rp.1.703.305 Rp.1.035.513 Rp.667.792 Rp.64.380.823
133 Rp.1.703.305 Rp.1.046.084 Rp.657.221 Rp.63.334.739
134 Rp.1.703.305 Rp.1.056.763 Rp.646.542 Rp.62.277.976
135 Rp.1.703.305 Rp.1.067.551 Rp.635.754 Rp.61.210.425
136 Rp.1.703.305 Rp.1.078.449 Rp.624.856 Rp.60.131.976
137 Rp.1.703.305 Rp.1.089.458 Rp.613.847 Rp.59.042.518
138 Rp.1.703.305 Rp.1.100.579 Rp.602.726 Rp.57.941.939
139 Rp.1.703.305 Rp.1.111.814 Rp.591.491 Rp.56.830.125
140 Rp.1.703.305 Rp.1.123.164 Rp.580.141 Rp.55.706.961
141 Rp.1.703.305 Rp.1.134.630 Rp.568.675 Rp.54.572.331
142 Rp.1.703.305 Rp.1.146.212 Rp.557.093 Rp.53.426.119
143 Rp.1.703.305 Rp.1.157.913 Rp.545.392 Rp.52.268.206
144 Rp.1.703.305 Rp.1.169.734 Rp.533.571 Rp.51.098.472
145 Rp.1.703.305 Rp.1.181.675 Rp.521.630 Rp.49.916.797
146 Rp.1.703.305 Rp.1.193.738 Rp.509.567 Rp.48.723.059
147 Rp.1.703.305 Rp.1.205.924 Rp.497.381 Rp.47.517.135
148 Rp.1.703.305 Rp.1.218.234 Rp.485.071 Rp.46.298.901
149 Rp.1.703.305 Rp.1.230.670 Rp.472.635 Rp.45.068.231
150 Rp.1.703.305 Rp.1.243.233 Rp.460.072 Rp.43.824.998
151 Rp.1.703.305 Rp.1.255.925 Rp.447.380 Rp.42.569.073
152 Rp.1.703.305 Rp.1.268.746 Rp.434.559 Rp.41.300.327
153 Rp.1.703.305 Rp.1.281.697 Rp.421.608 Rp.40.018.630
154 Rp.1.703.305 Rp.1.294.781 Rp.408.524 Rp.38.723.849
155 Rp.1.703.305 Rp.1.307.999 Rp.395.306 Rp.37.415.850
156 Rp.1.703.305 Rp.1.321.352 Rp.381.953 Rp.36.094.498
157 Rp.1.703.305 Rp.1.334.840 Rp.368.465 Rp.34.759.658
158 Rp.1.703.305 Rp.1.348.467 Rp.354.838 Rp.33.411.191
159 Rp.1.703.305 Rp.1.362.232 Rp.341.073 Rp.32.048.959
160 Rp.1.703.305 Rp.1.376.139 Rp.327.166 Rp.30.672.820
161 Rp.1.703.305 Rp.1.390.187 Rp.313.118 Rp.29.282.633
162 Rp.1.703.305 Rp.1.404.378 Rp.298.927 Rp.27.878.255
163 Rp.1.703.305 Rp.1.418.714 Rp.284.591 Rp.26.459.541
164 Rp.1.703.305 Rp.1.433.197 Rp.270.108 Rp.25.026.344
165 Rp.1.703.305 Rp.1.447.828 Rp.255.477 Rp.23.578.516
166 Rp.1.703.305 Rp.1.462.608 Rp.240.697 Rp.22.115.908
167 Rp.1.703.305 Rp.1.477.538 Rp.225.767 Rp.20.638.370
168 Rp.1.703.305 Rp.1.492.622 Rp.210.683 Rp.19.145.748
169 Rp.1.703.305 Rp.1.507.859 Rp.195.446 Rp.17.637.889
170 Rp.1.703.305 Rp.1.523.252 Rp.180.053 Rp.16.114.637
171 Rp.1.703.305 Rp.1.538.801 Rp.164.504 Rp.14.575.836
172 Rp.1.703.305 Rp.1.554.510 Rp.148.795 Rp.13.021.326
173 Rp.1.703.305 Rp.1.570.379 Rp.132.926 Rp.11.450.947
174 Rp.1.703.305 Rp.1.586.410 Rp.116.895 Rp.9.864.537
175 Rp.1.703.305 Rp.1.602.605 Rp.100.700 Rp.8.261.932
176 Rp.1.703.305 Rp.1.618.964 Rp.84.341 Rp.6.642.968
177 Rp.1.703.305 Rp.1.635.491 Rp.67.814 Rp.5.007.477
178 Rp.1.703.305 Rp.1.652.187 Rp.51.118 Rp.3.355.290
179 Rp.1.703.305 Rp.1.669.053 Rp.34.252 Rp.1.686.237
180 Rp.1.703.305 Rp.1.686.237 Rp.17.214 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • KOST Disewa
    di Bandung
    Rp3,5jt/bln
    KOST Disewa
    di Bandung
    Rp3,5jt/bln
    • 1
    • 1
    • 40
    Lihat Rincian
    Rp3,5jt/bln
  • RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    • 4
    • 3
    • 385
    • 300
    Lihat Rincian
    Rp3,1mily
  • TANAH Dijual
    di Bandung
    Rp3,37mily
    Terjual
    TANAH Dijual
    di Bandung
    Rp3,37mily
    • 375
    Lihat Rincian
    Rp3,37mily
  • KOST Dijual
    di Bandung
    Rp700jt
    KOST Dijual
    di Bandung
    Rp700jt
    • 15
    • 3
    • 153
    • 110
    Lihat Rincian
    Rp700jt
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily
  • RUKO Dijual
    di Bandung
    Rp3,75mily
    RUKO Dijual
    di Bandung
    Rp3,75mily
    • 1
    • 2
    • 103
    • 311
    Lihat Rincian
    Rp3,75mily
  • KOST Disewa
    di Bandung
    Rp1,7jt/bln
    KOST Disewa
    di Bandung
    Rp1,7jt/bln
    • 11
    • 11
    • 2000
    Lihat Rincian
    Rp1,7jt/bln

Bantuan

AstRi

Layanan Asisten Pribadi siap membantu Anda menemukan properti impian.

Daftar Sekarang

Komunitas

Dapatkan tips terbaru tentang kpr, investasi dan masih banyak lagi

Gabung Sekarang