Apartemen The Jarrdin

Apartemen Type Studio 24m, The Jarrdin, Paling Murah, Siap Interior / Huni

The Jarrdin B 18 Jl. Cihampelas No. 90 Cipaganti Bandung Jawa Barat

Rp241jt
Bisa Nego
KPR: 2,01jt/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.241.000.000 Dana Tunai yang Harus Disiapkan Rp.72.300.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.192.800.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.2.013.265 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.2.293.277 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.209.909.562
Total Pembayaran
Rp.476.937.562 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.192.800.000
1 Rp.2.013.265 Rp.486.932 Rp.1.526.333 Rp.192.313.068
2 Rp.2.013.265 Rp.490.787 Rp.1.522.478 Rp.191.822.281
3 Rp.2.013.265 Rp.494.672 Rp.1.518.593 Rp.191.327.609
4 Rp.2.013.265 Rp.498.588 Rp.1.514.677 Rp.190.829.021
5 Rp.2.013.265 Rp.502.535 Rp.1.510.730 Rp.190.326.486
6 Rp.2.013.265 Rp.506.514 Rp.1.506.751 Rp.189.819.972
7 Rp.2.013.265 Rp.510.524 Rp.1.502.741 Rp.189.309.448
8 Rp.2.013.265 Rp.514.565 Rp.1.498.700 Rp.188.794.883
9 Rp.2.013.265 Rp.518.639 Rp.1.494.626 Rp.188.276.244
10 Rp.2.013.265 Rp.522.745 Rp.1.490.520 Rp.187.753.499
11 Rp.2.013.265 Rp.526.883 Rp.1.486.382 Rp.187.226.616
12 Rp.2.013.265 Rp.531.054 Rp.1.482.211 Rp.186.695.562
13 Rp.2.013.265 Rp.535.258 Rp.1.478.007 Rp.186.160.304
14 Rp.2.013.265 Rp.539.496 Rp.1.473.769 Rp.185.620.808
15 Rp.2.013.265 Rp.543.767 Rp.1.469.498 Rp.185.077.041
16 Rp.2.013.265 Rp.548.072 Rp.1.465.193 Rp.184.528.969
17 Rp.2.013.265 Rp.552.411 Rp.1.460.854 Rp.183.976.558
18 Rp.2.013.265 Rp.556.784 Rp.1.456.481 Rp.183.419.774
19 Rp.2.013.265 Rp.561.192 Rp.1.452.073 Rp.182.858.582
20 Rp.2.013.265 Rp.565.635 Rp.1.447.630 Rp.182.292.947
21 Rp.2.013.265 Rp.570.113 Rp.1.443.152 Rp.181.722.834
22 Rp.2.013.265 Rp.574.626 Rp.1.438.639 Rp.181.148.208
23 Rp.2.013.265 Rp.579.175 Rp.1.434.090 Rp.180.569.033
24 Rp.2.013.265 Rp.583.760 Rp.1.429.505 Rp.179.985.273
25 Rp.2.013.265 Rp.588.382 Rp.1.424.883 Rp.179.396.891
26 Rp.2.013.265 Rp.593.040 Rp.1.420.225 Rp.178.803.851
27 Rp.2.013.265 Rp.597.735 Rp.1.415.530 Rp.178.206.116
28 Rp.2.013.265 Rp.602.467 Rp.1.410.798 Rp.177.603.649
29 Rp.2.013.265 Rp.607.236 Rp.1.406.029 Rp.176.996.413
30 Rp.2.013.265 Rp.612.043 Rp.1.401.222 Rp.176.384.370
31 Rp.2.013.265 Rp.616.889 Rp.1.396.376 Rp.175.767.481
32 Rp.2.013.265 Rp.621.772 Rp.1.391.493 Rp.175.145.709
33 Rp.2.013.265 Rp.626.695 Rp.1.386.570 Rp.174.519.014
34 Rp.2.013.265 Rp.631.656 Rp.1.381.609 Rp.173.887.358
35 Rp.2.013.265 Rp.636.657 Rp.1.376.608 Rp.173.250.701
36 Rp.2.013.265 Rp.641.697 Rp.1.371.568 Rp.172.609.004
37 Rp.2.293.277 Rp.531.227 Rp.1.762.050 Rp.172.077.777
38 Rp.2.293.277 Rp.536.650 Rp.1.756.627 Rp.171.541.127
39 Rp.2.293.277 Rp.542.128 Rp.1.751.149 Rp.170.998.999
40 Rp.2.293.277 Rp.547.662 Rp.1.745.615 Rp.170.451.337
41 Rp.2.293.277 Rp.553.253 Rp.1.740.024 Rp.169.898.084
42 Rp.2.293.277 Rp.558.901 Rp.1.734.376 Rp.169.339.183
43 Rp.2.293.277 Rp.564.606 Rp.1.728.671 Rp.168.774.577
44 Rp.2.293.277 Rp.570.370 Rp.1.722.907 Rp.168.204.207
45 Rp.2.293.277 Rp.576.192 Rp.1.717.085 Rp.167.628.015
46 Rp.2.293.277 Rp.582.074 Rp.1.711.203 Rp.167.045.941
47 Rp.2.293.277 Rp.588.016 Rp.1.705.261 Rp.166.457.925
48 Rp.2.293.277 Rp.594.019 Rp.1.699.258 Rp.165.863.906
49 Rp.2.293.277 Rp.600.083 Rp.1.693.194 Rp.165.263.823
50 Rp.2.293.277 Rp.606.209 Rp.1.687.068 Rp.164.657.614
51 Rp.2.293.277 Rp.612.397 Rp.1.680.880 Rp.164.045.217
52 Rp.2.293.277 Rp.618.649 Rp.1.674.628 Rp.163.426.568
53 Rp.2.293.277 Rp.624.964 Rp.1.668.313 Rp.162.801.604
54 Rp.2.293.277 Rp.631.344 Rp.1.661.933 Rp.162.170.260
55 Rp.2.293.277 Rp.637.789 Rp.1.655.488 Rp.161.532.471
56 Rp.2.293.277 Rp.644.300 Rp.1.648.977 Rp.160.888.171
57 Rp.2.293.277 Rp.650.877 Rp.1.642.400 Rp.160.237.294
58 Rp.2.293.277 Rp.657.521 Rp.1.635.756 Rp.159.579.773
59 Rp.2.293.277 Rp.664.233 Rp.1.629.044 Rp.158.915.540
60 Rp.2.293.277 Rp.671.014 Rp.1.622.263 Rp.158.244.526
61 Rp.2.293.277 Rp.677.864 Rp.1.615.413 Rp.157.566.662
62 Rp.2.293.277 Rp.684.784 Rp.1.608.493 Rp.156.881.878
63 Rp.2.293.277 Rp.691.774 Rp.1.601.503 Rp.156.190.104
64 Rp.2.293.277 Rp.698.836 Rp.1.594.441 Rp.155.491.268
65 Rp.2.293.277 Rp.705.970 Rp.1.587.307 Rp.154.785.298
66 Rp.2.293.277 Rp.713.177 Rp.1.580.100 Rp.154.072.121
67 Rp.2.293.277 Rp.720.457 Rp.1.572.820 Rp.153.351.664
68 Rp.2.293.277 Rp.727.812 Rp.1.565.465 Rp.152.623.852
69 Rp.2.293.277 Rp.735.242 Rp.1.558.035 Rp.151.888.610
70 Rp.2.293.277 Rp.742.747 Rp.1.550.530 Rp.151.145.863
71 Rp.2.293.277 Rp.750.330 Rp.1.542.947 Rp.150.395.533
72 Rp.2.293.277 Rp.757.989 Rp.1.535.288 Rp.149.637.544
73 Rp.2.293.277 Rp.765.727 Rp.1.527.550 Rp.148.871.817
74 Rp.2.293.277 Rp.773.544 Rp.1.519.733 Rp.148.098.273
75 Rp.2.293.277 Rp.781.440 Rp.1.511.837 Rp.147.316.833
76 Rp.2.293.277 Rp.789.418 Rp.1.503.859 Rp.146.527.415
77 Rp.2.293.277 Rp.797.476 Rp.1.495.801 Rp.145.729.939
78 Rp.2.293.277 Rp.805.617 Rp.1.487.660 Rp.144.924.322
79 Rp.2.293.277 Rp.813.841 Rp.1.479.436 Rp.144.110.481
80 Rp.2.293.277 Rp.822.149 Rp.1.471.128 Rp.143.288.332
81 Rp.2.293.277 Rp.830.542 Rp.1.462.735 Rp.142.457.790
82 Rp.2.293.277 Rp.839.020 Rp.1.454.257 Rp.141.618.770
83 Rp.2.293.277 Rp.847.585 Rp.1.445.692 Rp.140.771.185
84 Rp.2.293.277 Rp.856.238 Rp.1.437.039 Rp.139.914.947
85 Rp.2.293.277 Rp.864.979 Rp.1.428.298 Rp.139.049.968
86 Rp.2.293.277 Rp.873.809 Rp.1.419.468 Rp.138.176.159
87 Rp.2.293.277 Rp.882.729 Rp.1.410.548 Rp.137.293.430
88 Rp.2.293.277 Rp.891.740 Rp.1.401.537 Rp.136.401.690
89 Rp.2.293.277 Rp.900.843 Rp.1.392.434 Rp.135.500.847
90 Rp.2.293.277 Rp.910.039 Rp.1.383.238 Rp.134.590.808
91 Rp.2.293.277 Rp.919.329 Rp.1.373.948 Rp.133.671.479
92 Rp.2.293.277 Rp.928.714 Rp.1.364.563 Rp.132.742.765
93 Rp.2.293.277 Rp.938.195 Rp.1.355.082 Rp.131.804.570
94 Rp.2.293.277 Rp.947.772 Rp.1.345.505 Rp.130.856.798
95 Rp.2.293.277 Rp.957.447 Rp.1.335.830 Rp.129.899.351
96 Rp.2.293.277 Rp.967.221 Rp.1.326.056 Rp.128.932.130
97 Rp.2.293.277 Rp.977.095 Rp.1.316.182 Rp.127.955.035
98 Rp.2.293.277 Rp.987.069 Rp.1.306.208 Rp.126.967.966
99 Rp.2.293.277 Rp.997.146 Rp.1.296.131 Rp.125.970.820
100 Rp.2.293.277 Rp.1.007.325 Rp.1.285.952 Rp.124.963.495
101 Rp.2.293.277 Rp.1.017.608 Rp.1.275.669 Rp.123.945.887
102 Rp.2.293.277 Rp.1.027.996 Rp.1.265.281 Rp.122.917.891
103 Rp.2.293.277 Rp.1.038.490 Rp.1.254.787 Rp.121.879.401
104 Rp.2.293.277 Rp.1.049.091 Rp.1.244.186 Rp.120.830.310
105 Rp.2.293.277 Rp.1.059.801 Rp.1.233.476 Rp.119.770.509
106 Rp.2.293.277 Rp.1.070.620 Rp.1.222.657 Rp.118.699.889
107 Rp.2.293.277 Rp.1.081.549 Rp.1.211.728 Rp.117.618.340
108 Rp.2.293.277 Rp.1.092.590 Rp.1.200.687 Rp.116.525.750
109 Rp.2.293.277 Rp.1.103.743 Rp.1.189.534 Rp.115.422.007
110 Rp.2.293.277 Rp.1.115.011 Rp.1.178.266 Rp.114.306.996
111 Rp.2.293.277 Rp.1.126.393 Rp.1.166.884 Rp.113.180.603
112 Rp.2.293.277 Rp.1.137.892 Rp.1.155.385 Rp.112.042.711
113 Rp.2.293.277 Rp.1.149.508 Rp.1.143.769 Rp.110.893.203
114 Rp.2.293.277 Rp.1.161.242 Rp.1.132.035 Rp.109.731.961
115 Rp.2.293.277 Rp.1.173.097 Rp.1.120.180 Rp.108.558.864
116 Rp.2.293.277 Rp.1.185.072 Rp.1.108.205 Rp.107.373.792
117 Rp.2.293.277 Rp.1.197.170 Rp.1.096.107 Rp.106.176.622
118 Rp.2.293.277 Rp.1.209.391 Rp.1.083.886 Rp.104.967.231
119 Rp.2.293.277 Rp.1.221.737 Rp.1.071.540 Rp.103.745.494
120 Rp.2.293.277 Rp.1.234.208 Rp.1.059.069 Rp.102.511.286
121 Rp.2.293.277 Rp.1.246.808 Rp.1.046.469 Rp.101.264.478
122 Rp.2.293.277 Rp.1.259.535 Rp.1.033.742 Rp.100.004.943
123 Rp.2.293.277 Rp.1.272.393 Rp.1.020.884 Rp.98.732.550
124 Rp.2.293.277 Rp.1.285.382 Rp.1.007.895 Rp.97.447.168
125 Rp.2.293.277 Rp.1.298.504 Rp.994.773 Rp.96.148.664
126 Rp.2.293.277 Rp.1.311.759 Rp.981.518 Rp.94.836.905
127 Rp.2.293.277 Rp.1.325.150 Rp.968.127 Rp.93.511.755
128 Rp.2.293.277 Rp.1.338.678 Rp.954.599 Rp.92.173.077
129 Rp.2.293.277 Rp.1.352.344 Rp.940.933 Rp.90.820.733
130 Rp.2.293.277 Rp.1.366.149 Rp.927.128 Rp.89.454.584
131 Rp.2.293.277 Rp.1.380.095 Rp.913.182 Rp.88.074.489
132 Rp.2.293.277 Rp.1.394.183 Rp.899.094 Rp.86.680.306
133 Rp.2.293.277 Rp.1.408.416 Rp.884.861 Rp.85.271.890
134 Rp.2.293.277 Rp.1.422.793 Rp.870.484 Rp.83.849.097
135 Rp.2.293.277 Rp.1.437.317 Rp.855.960 Rp.82.411.780
136 Rp.2.293.277 Rp.1.451.990 Rp.841.287 Rp.80.959.790
137 Rp.2.293.277 Rp.1.466.812 Rp.826.465 Rp.79.492.978
138 Rp.2.293.277 Rp.1.481.786 Rp.811.491 Rp.78.011.192
139 Rp.2.293.277 Rp.1.496.913 Rp.796.364 Rp.76.514.279
140 Rp.2.293.277 Rp.1.512.194 Rp.781.083 Rp.75.002.085
141 Rp.2.293.277 Rp.1.527.631 Rp.765.646 Rp.73.474.454
142 Rp.2.293.277 Rp.1.543.225 Rp.750.052 Rp.71.931.229
143 Rp.2.293.277 Rp.1.558.979 Rp.734.298 Rp.70.372.250
144 Rp.2.293.277 Rp.1.574.894 Rp.718.383 Rp.68.797.356
145 Rp.2.293.277 Rp.1.590.971 Rp.702.306 Rp.67.206.385
146 Rp.2.293.277 Rp.1.607.212 Rp.686.065 Rp.65.599.173
147 Rp.2.293.277 Rp.1.623.619 Rp.669.658 Rp.63.975.554
148 Rp.2.293.277 Rp.1.640.193 Rp.653.084 Rp.62.335.361
149 Rp.2.293.277 Rp.1.656.937 Rp.636.340 Rp.60.678.424
150 Rp.2.293.277 Rp.1.673.851 Rp.619.426 Rp.59.004.573
151 Rp.2.293.277 Rp.1.690.939 Rp.602.338 Rp.57.313.634
152 Rp.2.293.277 Rp.1.708.200 Rp.585.077 Rp.55.605.434
153 Rp.2.293.277 Rp.1.725.638 Rp.567.639 Rp.53.879.796
154 Rp.2.293.277 Rp.1.743.254 Rp.550.023 Rp.52.136.542
155 Rp.2.293.277 Rp.1.761.050 Rp.532.227 Rp.50.375.492
156 Rp.2.293.277 Rp.1.779.027 Rp.514.250 Rp.48.596.465
157 Rp.2.293.277 Rp.1.797.188 Rp.496.089 Rp.46.799.277
158 Rp.2.293.277 Rp.1.815.534 Rp.477.743 Rp.44.983.743
159 Rp.2.293.277 Rp.1.834.068 Rp.459.209 Rp.43.149.675
160 Rp.2.293.277 Rp.1.852.791 Rp.440.486 Rp.41.296.884
161 Rp.2.293.277 Rp.1.871.705 Rp.421.572 Rp.39.425.179
162 Rp.2.293.277 Rp.1.890.812 Rp.402.465 Rp.37.534.367
163 Rp.2.293.277 Rp.1.910.114 Rp.383.163 Rp.35.624.253
164 Rp.2.293.277 Rp.1.929.613 Rp.363.664 Rp.33.694.640
165 Rp.2.293.277 Rp.1.949.311 Rp.343.966 Rp.31.745.329
166 Rp.2.293.277 Rp.1.969.210 Rp.324.067 Rp.29.776.119
167 Rp.2.293.277 Rp.1.989.312 Rp.303.965 Rp.27.786.807
168 Rp.2.293.277 Rp.2.009.620 Rp.283.657 Rp.25.777.187
169 Rp.2.293.277 Rp.2.030.135 Rp.263.142 Rp.23.747.052
170 Rp.2.293.277 Rp.2.050.859 Rp.242.418 Rp.21.696.193
171 Rp.2.293.277 Rp.2.071.795 Rp.221.482 Rp.19.624.398
172 Rp.2.293.277 Rp.2.092.945 Rp.200.332 Rp.17.531.453
173 Rp.2.293.277 Rp.2.114.310 Rp.178.967 Rp.15.417.143
174 Rp.2.293.277 Rp.2.135.894 Rp.157.383 Rp.13.281.249
175 Rp.2.293.277 Rp.2.157.698 Rp.135.579 Rp.11.123.551
176 Rp.2.293.277 Rp.2.179.724 Rp.113.553 Rp.8.943.827
177 Rp.2.293.277 Rp.2.201.975 Rp.91.302 Rp.6.741.852
178 Rp.2.293.277 Rp.2.224.454 Rp.68.823 Rp.4.517.398
179 Rp.2.293.277 Rp.2.247.162 Rp.46.115 Rp.2.270.236
180 Rp.2.293.277 Rp.2.270.236 Rp.23.175 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung Barat
    Rp925jt
    RUMAH Dijual
    di Bandung Barat
    Rp925jt
    • 4
    • 2
    • 153
    • 90
    Lihat Rincian
    Rp925jt
  • RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    • 4
    • 3
    • 385
    • 300
    Lihat Rincian
    Rp3,1mily
  • RUMAH Dijual
    di Bandung
    Rp1,26mily
    RUMAH Dijual
    di Bandung
    Rp1,26mily
    • 3
    • 2
    • 120
    • 83
    Lihat Rincian
    Rp1,26mily
  • RUMAH Dijual
    di Garut
    Rp245jt
    RUMAH Dijual
    di Garut
    Rp245jt
    • 2
    • 1
    • 72
    • 42
    Lihat Rincian
    Rp245jt
  • RUMAH Dijual
    di Bandung
    Rp550jt
    RUMAH Dijual
    di Bandung
    Rp550jt
    • 2
    • 1
    • 60
    • 45
    Lihat Rincian
    Rp550jt
  • RUMAH Dijual
    di Bandung
    Rp800jt
    RUMAH Dijual
    di Bandung
    Rp800jt
    • 6
    • 5
    • 480
    • 210
    Lihat Rincian
    Rp800jt
  • RUMAH Dijual
    di Bandung
    Rp350jt
    RUMAH Dijual
    di Bandung
    Rp350jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp350jt
  • KOST Disewa
    di Bandung
    Rp3,5jt/bln
    KOST Disewa
    di Bandung
    Rp3,5jt/bln
    • 1
    • 1
    • 40
    Lihat Rincian
    Rp3,5jt/bln