Apartemen De Paviljoen

Dijual Premium Boutique Condotel Baru Strategis di De Paviljoen Bandung

De Paviljoen Jl. RE.Martadinata Citarum Bandung Jawa Barat

Rp1,69mily
KPR: 14,1jt/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.1.695.354.600 Dana Tunai yang Harus Disiapkan Rp.508.606.380 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.356.283.680 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.14.162.649 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.16.132.441 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.476.643.239
Total Pembayaran
Rp.3.355.096.135,8 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.1.356.283.680
1 Rp.14.162.649 Rp.3.425.403 Rp.10.737.246 Rp.1.352.858.277
2 Rp.14.162.649 Rp.3.452.521 Rp.10.710.128 Rp.1.349.405.756
3 Rp.14.162.649 Rp.3.479.853 Rp.10.682.796 Rp.1.345.925.903
4 Rp.14.162.649 Rp.3.507.402 Rp.10.655.247 Rp.1.342.418.501
5 Rp.14.162.649 Rp.3.535.169 Rp.10.627.480 Rp.1.338.883.332
6 Rp.14.162.649 Rp.3.563.156 Rp.10.599.493 Rp.1.335.320.176
7 Rp.14.162.649 Rp.3.591.364 Rp.10.571.285 Rp.1.331.728.812
8 Rp.14.162.649 Rp.3.619.796 Rp.10.542.853 Rp.1.328.109.016
9 Rp.14.162.649 Rp.3.648.453 Rp.10.514.196 Rp.1.324.460.563
10 Rp.14.162.649 Rp.3.677.336 Rp.10.485.313 Rp.1.320.783.227
11 Rp.14.162.649 Rp.3.706.448 Rp.10.456.201 Rp.1.317.076.779
12 Rp.14.162.649 Rp.3.735.791 Rp.10.426.858 Rp.1.313.340.988
13 Rp.14.162.649 Rp.3.765.366 Rp.10.397.283 Rp.1.309.575.622
14 Rp.14.162.649 Rp.3.795.175 Rp.10.367.474 Rp.1.305.780.447
15 Rp.14.162.649 Rp.3.825.220 Rp.10.337.429 Rp.1.301.955.227
16 Rp.14.162.649 Rp.3.855.503 Rp.10.307.146 Rp.1.298.099.724
17 Rp.14.162.649 Rp.3.886.026 Rp.10.276.623 Rp.1.294.213.698
18 Rp.14.162.649 Rp.3.916.791 Rp.10.245.858 Rp.1.290.296.907
19 Rp.14.162.649 Rp.3.947.798 Rp.10.214.851 Rp.1.286.349.109
20 Rp.14.162.649 Rp.3.979.052 Rp.10.183.597 Rp.1.282.370.057
21 Rp.14.162.649 Rp.4.010.553 Rp.10.152.096 Rp.1.278.359.504
22 Rp.14.162.649 Rp.4.042.303 Rp.10.120.346 Rp.1.274.317.201
23 Rp.14.162.649 Rp.4.074.304 Rp.10.088.345 Rp.1.270.242.897
24 Rp.14.162.649 Rp.4.106.559 Rp.10.056.090 Rp.1.266.136.338
25 Rp.14.162.649 Rp.4.139.070 Rp.10.023.579 Rp.1.261.997.268
26 Rp.14.162.649 Rp.4.171.837 Rp.9.990.812 Rp.1.257.825.431
27 Rp.14.162.649 Rp.4.204.864 Rp.9.957.785 Rp.1.253.620.567
28 Rp.14.162.649 Rp.4.238.153 Rp.9.924.496 Rp.1.249.382.414
29 Rp.14.162.649 Rp.4.271.705 Rp.9.890.944 Rp.1.245.110.709
30 Rp.14.162.649 Rp.4.305.523 Rp.9.857.126 Rp.1.240.805.186
31 Rp.14.162.649 Rp.4.339.608 Rp.9.823.041 Rp.1.236.465.578
32 Rp.14.162.649 Rp.4.373.963 Rp.9.788.686 Rp.1.232.091.615
33 Rp.14.162.649 Rp.4.408.590 Rp.9.754.059 Rp.1.227.683.025
34 Rp.14.162.649 Rp.4.443.492 Rp.9.719.157 Rp.1.223.239.533
35 Rp.14.162.649 Rp.4.478.669 Rp.9.683.980 Rp.1.218.760.864
36 Rp.14.162.649 Rp.4.514.125 Rp.9.648.524 Rp.1.214.246.739
37 Rp.16.132.441 Rp.3.737.006 Rp.12.395.435 Rp.1.210.509.733
38 Rp.16.132.441 Rp.3.775.154 Rp.12.357.287 Rp.1.206.734.579
39 Rp.16.132.441 Rp.3.813.692 Rp.12.318.749 Rp.1.202.920.887
40 Rp.16.132.441 Rp.3.852.624 Rp.12.279.817 Rp.1.199.068.263
41 Rp.16.132.441 Rp.3.891.952 Rp.12.240.489 Rp.1.195.176.311
42 Rp.16.132.441 Rp.3.931.683 Rp.12.200.758 Rp.1.191.244.628
43 Rp.16.132.441 Rp.3.971.819 Rp.12.160.622 Rp.1.187.272.809
44 Rp.16.132.441 Rp.4.012.364 Rp.12.120.077 Rp.1.183.260.445
45 Rp.16.132.441 Rp.4.053.324 Rp.12.079.117 Rp.1.179.207.121
46 Rp.16.132.441 Rp.4.094.702 Rp.12.037.739 Rp.1.175.112.419
47 Rp.16.132.441 Rp.4.136.502 Rp.11.995.939 Rp.1.170.975.917
48 Rp.16.132.441 Rp.4.178.729 Rp.11.953.712 Rp.1.166.797.188
49 Rp.16.132.441 Rp.4.221.386 Rp.11.911.055 Rp.1.162.575.802
50 Rp.16.132.441 Rp.4.264.480 Rp.11.867.961 Rp.1.158.311.322
51 Rp.16.132.441 Rp.4.308.013 Rp.11.824.428 Rp.1.154.003.309
52 Rp.16.132.441 Rp.4.351.991 Rp.11.780.450 Rp.1.149.651.318
53 Rp.16.132.441 Rp.4.396.417 Rp.11.736.024 Rp.1.145.254.901
54 Rp.16.132.441 Rp.4.441.297 Rp.11.691.144 Rp.1.140.813.604
55 Rp.16.132.441 Rp.4.486.635 Rp.11.645.806 Rp.1.136.326.969
56 Rp.16.132.441 Rp.4.532.437 Rp.11.600.004 Rp.1.131.794.532
57 Rp.16.132.441 Rp.4.578.705 Rp.11.553.736 Rp.1.127.215.827
58 Rp.16.132.441 Rp.4.625.446 Rp.11.506.995 Rp.1.122.590.381
59 Rp.16.132.441 Rp.4.672.664 Rp.11.459.777 Rp.1.117.917.717
60 Rp.16.132.441 Rp.4.720.364 Rp.11.412.077 Rp.1.113.197.353
61 Rp.16.132.441 Rp.4.768.551 Rp.11.363.890 Rp.1.108.428.802
62 Rp.16.132.441 Rp.4.817.230 Rp.11.315.211 Rp.1.103.611.572
63 Rp.16.132.441 Rp.4.866.406 Rp.11.266.035 Rp.1.098.745.166
64 Rp.16.132.441 Rp.4.916.084 Rp.11.216.357 Rp.1.093.829.082
65 Rp.16.132.441 Rp.4.966.269 Rp.11.166.172 Rp.1.088.862.813
66 Rp.16.132.441 Rp.5.016.966 Rp.11.115.475 Rp.1.083.845.847
67 Rp.16.132.441 Rp.5.068.181 Rp.11.064.260 Rp.1.078.777.666
68 Rp.16.132.441 Rp.5.119.919 Rp.11.012.522 Rp.1.073.657.747
69 Rp.16.132.441 Rp.5.172.185 Rp.10.960.256 Rp.1.068.485.562
70 Rp.16.132.441 Rp.5.224.984 Rp.10.907.457 Rp.1.063.260.578
71 Rp.16.132.441 Rp.5.278.323 Rp.10.854.118 Rp.1.057.982.255
72 Rp.16.132.441 Rp.5.332.205 Rp.10.800.236 Rp.1.052.650.050
73 Rp.16.132.441 Rp.5.386.638 Rp.10.745.803 Rp.1.047.263.412
74 Rp.16.132.441 Rp.5.441.627 Rp.10.690.814 Rp.1.041.821.785
75 Rp.16.132.441 Rp.5.497.177 Rp.10.635.264 Rp.1.036.324.608
76 Rp.16.132.441 Rp.5.553.294 Rp.10.579.147 Rp.1.030.771.314
77 Rp.16.132.441 Rp.5.609.984 Rp.10.522.457 Rp.1.025.161.330
78 Rp.16.132.441 Rp.5.667.252 Rp.10.465.189 Rp.1.019.494.078
79 Rp.16.132.441 Rp.5.725.106 Rp.10.407.335 Rp.1.013.768.972
80 Rp.16.132.441 Rp.5.783.549 Rp.10.348.892 Rp.1.007.985.423
81 Rp.16.132.441 Rp.5.842.590 Rp.10.289.851 Rp.1.002.142.833
82 Rp.16.132.441 Rp.5.902.233 Rp.10.230.208 Rp.996.240.600
83 Rp.16.132.441 Rp.5.962.485 Rp.10.169.956 Rp.990.278.115
84 Rp.16.132.441 Rp.6.023.352 Rp.10.109.089 Rp.984.254.763
85 Rp.16.132.441 Rp.6.084.840 Rp.10.047.601 Rp.978.169.923
86 Rp.16.132.441 Rp.6.146.956 Rp.9.985.485 Rp.972.022.967
87 Rp.16.132.441 Rp.6.209.707 Rp.9.922.734 Rp.965.813.260
88 Rp.16.132.441 Rp.6.273.097 Rp.9.859.344 Rp.959.540.163
89 Rp.16.132.441 Rp.6.337.135 Rp.9.795.306 Rp.953.203.028
90 Rp.16.132.441 Rp.6.401.827 Rp.9.730.614 Rp.946.801.201
91 Rp.16.132.441 Rp.6.467.179 Rp.9.665.262 Rp.940.334.022
92 Rp.16.132.441 Rp.6.533.198 Rp.9.599.243 Rp.933.800.824
93 Rp.16.132.441 Rp.6.599.891 Rp.9.532.550 Rp.927.200.933
94 Rp.16.132.441 Rp.6.667.265 Rp.9.465.176 Rp.920.533.668
95 Rp.16.132.441 Rp.6.735.326 Rp.9.397.115 Rp.913.798.342
96 Rp.16.132.441 Rp.6.804.083 Rp.9.328.358 Rp.906.994.259
97 Rp.16.132.441 Rp.6.873.541 Rp.9.258.900 Rp.900.120.718
98 Rp.16.132.441 Rp.6.943.709 Rp.9.188.732 Rp.893.177.009
99 Rp.16.132.441 Rp.7.014.592 Rp.9.117.849 Rp.886.162.417
100 Rp.16.132.441 Rp.7.086.200 Rp.9.046.241 Rp.879.076.217
101 Rp.16.132.441 Rp.7.158.538 Rp.8.973.903 Rp.871.917.679
102 Rp.16.132.441 Rp.7.231.615 Rp.8.900.826 Rp.864.686.064
103 Rp.16.132.441 Rp.7.305.437 Rp.8.827.004 Rp.857.380.627
104 Rp.16.132.441 Rp.7.380.014 Rp.8.752.427 Rp.850.000.613
105 Rp.16.132.441 Rp.7.455.351 Rp.8.677.090 Rp.842.545.262
106 Rp.16.132.441 Rp.7.531.458 Rp.8.600.983 Rp.835.013.804
107 Rp.16.132.441 Rp.7.608.342 Rp.8.524.099 Rp.827.405.462
108 Rp.16.132.441 Rp.7.686.010 Rp.8.446.431 Rp.819.719.452
109 Rp.16.132.441 Rp.7.764.472 Rp.8.367.969 Rp.811.954.980
110 Rp.16.132.441 Rp.7.843.734 Rp.8.288.707 Rp.804.111.246
111 Rp.16.132.441 Rp.7.923.805 Rp.8.208.636 Rp.796.187.441
112 Rp.16.132.441 Rp.8.004.694 Rp.8.127.747 Rp.788.182.747
113 Rp.16.132.441 Rp.8.086.409 Rp.8.046.032 Rp.780.096.338
114 Rp.16.132.441 Rp.8.168.958 Rp.7.963.483 Rp.771.927.380
115 Rp.16.132.441 Rp.8.252.349 Rp.7.880.092 Rp.763.675.031
116 Rp.16.132.441 Rp.8.336.592 Rp.7.795.849 Rp.755.338.439
117 Rp.16.132.441 Rp.8.421.694 Rp.7.710.747 Rp.746.916.745
118 Rp.16.132.441 Rp.8.507.666 Rp.7.624.775 Rp.738.409.079
119 Rp.16.132.441 Rp.8.594.515 Rp.7.537.926 Rp.729.814.564
120 Rp.16.132.441 Rp.8.682.251 Rp.7.450.190 Rp.721.132.313
121 Rp.16.132.441 Rp.8.770.882 Rp.7.361.559 Rp.712.361.431
122 Rp.16.132.441 Rp.8.860.418 Rp.7.272.023 Rp.703.501.013
123 Rp.16.132.441 Rp.8.950.868 Rp.7.181.573 Rp.694.550.145
124 Rp.16.132.441 Rp.9.042.242 Rp.7.090.199 Rp.685.507.903
125 Rp.16.132.441 Rp.9.134.548 Rp.6.997.893 Rp.676.373.355
126 Rp.16.132.441 Rp.9.227.796 Rp.6.904.645 Rp.667.145.559
127 Rp.16.132.441 Rp.9.321.997 Rp.6.810.444 Rp.657.823.562
128 Rp.16.132.441 Rp.9.417.159 Rp.6.715.282 Rp.648.406.403
129 Rp.16.132.441 Rp.9.513.292 Rp.6.619.149 Rp.638.893.111
130 Rp.16.132.441 Rp.9.610.407 Rp.6.522.034 Rp.629.282.704
131 Rp.16.132.441 Rp.9.708.513 Rp.6.423.928 Rp.619.574.191
132 Rp.16.132.441 Rp.9.807.621 Rp.6.324.820 Rp.609.766.570
133 Rp.16.132.441 Rp.9.907.741 Rp.6.224.700 Rp.599.858.829
134 Rp.16.132.441 Rp.10.008.882 Rp.6.123.559 Rp.589.849.947
135 Rp.16.132.441 Rp.10.111.056 Rp.6.021.385 Rp.579.738.891
136 Rp.16.132.441 Rp.10.214.273 Rp.5.918.168 Rp.569.524.618
137 Rp.16.132.441 Rp.10.318.544 Rp.5.813.897 Rp.559.206.074
138 Rp.16.132.441 Rp.10.423.879 Rp.5.708.562 Rp.548.782.195
139 Rp.16.132.441 Rp.10.530.289 Rp.5.602.152 Rp.538.251.906
140 Rp.16.132.441 Rp.10.637.786 Rp.5.494.655 Rp.527.614.120
141 Rp.16.132.441 Rp.10.746.380 Rp.5.386.061 Rp.516.867.740
142 Rp.16.132.441 Rp.10.856.083 Rp.5.276.358 Rp.506.011.657
143 Rp.16.132.441 Rp.10.966.905 Rp.5.165.536 Rp.495.044.752
144 Rp.16.132.441 Rp.11.078.859 Rp.5.053.582 Rp.483.965.893
145 Rp.16.132.441 Rp.11.191.956 Rp.4.940.485 Rp.472.773.937
146 Rp.16.132.441 Rp.11.306.207 Rp.4.826.234 Rp.461.467.730
147 Rp.16.132.441 Rp.11.421.625 Rp.4.710.816 Rp.450.046.105
148 Rp.16.132.441 Rp.11.538.220 Rp.4.594.221 Rp.438.507.885
149 Rp.16.132.441 Rp.11.656.006 Rp.4.476.435 Rp.426.851.879
150 Rp.16.132.441 Rp.11.774.995 Rp.4.357.446 Rp.415.076.884
151 Rp.16.132.441 Rp.11.895.198 Rp.4.237.243 Rp.403.181.686
152 Rp.16.132.441 Rp.12.016.628 Rp.4.115.813 Rp.391.165.058
153 Rp.16.132.441 Rp.12.139.298 Rp.3.993.143 Rp.379.025.760
154 Rp.16.132.441 Rp.12.263.220 Rp.3.869.221 Rp.366.762.540
155 Rp.16.132.441 Rp.12.388.407 Rp.3.744.034 Rp.354.374.133
156 Rp.16.132.441 Rp.12.514.872 Rp.3.617.569 Rp.341.859.261
157 Rp.16.132.441 Rp.12.642.628 Rp.3.489.813 Rp.329.216.633
158 Rp.16.132.441 Rp.12.771.688 Rp.3.360.753 Rp.316.444.945
159 Rp.16.132.441 Rp.12.902.066 Rp.3.230.375 Rp.303.542.879
160 Rp.16.132.441 Rp.13.033.774 Rp.3.098.667 Rp.290.509.105
161 Rp.16.132.441 Rp.13.166.827 Rp.2.965.614 Rp.277.342.278
162 Rp.16.132.441 Rp.13.301.239 Rp.2.831.202 Rp.264.041.039
163 Rp.16.132.441 Rp.13.437.022 Rp.2.695.419 Rp.250.604.017
164 Rp.16.132.441 Rp.13.574.192 Rp.2.558.249 Rp.237.029.825
165 Rp.16.132.441 Rp.13.712.762 Rp.2.419.679 Rp.223.317.063
166 Rp.16.132.441 Rp.13.852.746 Rp.2.279.695 Rp.209.464.317
167 Rp.16.132.441 Rp.13.994.159 Rp.2.138.282 Rp.195.470.158
168 Rp.16.132.441 Rp.14.137.016 Rp.1.995.425 Rp.181.333.142
169 Rp.16.132.441 Rp.14.281.332 Rp.1.851.109 Rp.167.051.810
170 Rp.16.132.441 Rp.14.427.120 Rp.1.705.321 Rp.152.624.690
171 Rp.16.132.441 Rp.14.574.397 Rp.1.558.044 Rp.138.050.293
172 Rp.16.132.441 Rp.14.723.178 Rp.1.409.263 Rp.123.327.115
173 Rp.16.132.441 Rp.14.873.477 Rp.1.258.964 Rp.108.453.638
174 Rp.16.132.441 Rp.15.025.310 Rp.1.107.131 Rp.93.428.328
175 Rp.16.132.441 Rp.15.178.693 Rp.953.748 Rp.78.249.635
176 Rp.16.132.441 Rp.15.333.643 Rp.798.798 Rp.62.915.992
177 Rp.16.132.441 Rp.15.490.174 Rp.642.267 Rp.47.425.818
178 Rp.16.132.441 Rp.15.648.302 Rp.484.139 Rp.31.777.516
179 Rp.16.132.441 Rp.15.808.046 Rp.324.395 Rp.15.969.470
180 Rp.16.132.441 Rp.15.969.470 Rp.163.022 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp1,17mily
    RUMAH Dijual
    di Bandung
    Rp1,17mily
    • 4
    • 3
    • 137
    • 180
    Lihat Rincian
    Rp1,17mily
  • KOST Disewa
    di Bandung
    Rp1,7jt/bln
    KOST Disewa
    di Bandung
    Rp1,7jt/bln
    • 11
    • 11
    • 2000
    Lihat Rincian
    Rp1,7jt/bln
  • RUMAH Dijual
    di Bandung Barat
    Rp5,25mily
    RUMAH Dijual
    di Bandung Barat
    Rp5,25mily
    • 8
    • 5
    • 756
    • 590
    Lihat Rincian
    Rp5,25mily
  • VILA Dijual
    di Bandung Barat
    Rp850jt
    VILA Dijual
    di Bandung Barat
    Rp850jt
    • 2
    • 1
    • 258
    • 70
    Lihat Rincian
    Rp850jt
  • VILA Disewa
    di Bandung Barat
    Rp850rb/hari
    VILA Disewa
    di Bandung Barat
    Rp850rb/hari
    • 2
    • 2
    • 3000
    • 100
    Lihat Rincian
    Rp850rb/hari
  • 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
    Rp3mily
    RUMAH Dijual
    di Bandung
    Rp3mily
    • 4
    • 3
    • 167
    • 180
    Lihat Rincian
    Rp3mily
  • RUMAH Dijual
    di Bandung
    Rp29,7mily
    RUMAH Dijual
    di Bandung
    Rp29,7mily
    • 10
    • 3
    • 681
    • 662
    Lihat Rincian
    Rp29,7mily

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

Best Offer