Apartemen Marbella Suites

Di Jual Apartemen Marbella Suite Dago Pakar Bandung

Marbella Suites 15 Jl. Sentra Dago Pakar Dago Bandung Jawa Barat

Rp900jt
Bisa Nego
KPR: 7,51jt/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.900.000.000 Dana Tunai yang Harus Disiapkan Rp.270.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.720.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.7.518.418 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.8.564.106 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.783.894.352
Total Pembayaran
Rp.1.781.094.352 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.720.000.000
1 Rp.7.518.418 Rp.1.818.418 Rp.5.700.000 Rp.718.181.582
2 Rp.7.518.418 Rp.1.832.814 Rp.5.685.604 Rp.716.348.768
3 Rp.7.518.418 Rp.1.847.324 Rp.5.671.094 Rp.714.501.444
4 Rp.7.518.418 Rp.1.861.948 Rp.5.656.470 Rp.712.639.496
5 Rp.7.518.418 Rp.1.876.689 Rp.5.641.729 Rp.710.762.807
6 Rp.7.518.418 Rp.1.891.546 Rp.5.626.872 Rp.708.871.261
7 Rp.7.518.418 Rp.1.906.521 Rp.5.611.897 Rp.706.964.740
8 Rp.7.518.418 Rp.1.921.614 Rp.5.596.804 Rp.705.043.126
9 Rp.7.518.418 Rp.1.936.827 Rp.5.581.591 Rp.703.106.299
10 Rp.7.518.418 Rp.1.952.160 Rp.5.566.258 Rp.701.154.139
11 Rp.7.518.418 Rp.1.967.614 Rp.5.550.804 Rp.699.186.525
12 Rp.7.518.418 Rp.1.983.191 Rp.5.535.227 Rp.697.203.334
13 Rp.7.518.418 Rp.1.998.892 Rp.5.519.526 Rp.695.204.442
14 Rp.7.518.418 Rp.2.014.716 Rp.5.503.702 Rp.693.189.726
15 Rp.7.518.418 Rp.2.030.666 Rp.5.487.752 Rp.691.159.060
16 Rp.7.518.418 Rp.2.046.742 Rp.5.471.676 Rp.689.112.318
17 Rp.7.518.418 Rp.2.062.945 Rp.5.455.473 Rp.687.049.373
18 Rp.7.518.418 Rp.2.079.277 Rp.5.439.141 Rp.684.970.096
19 Rp.7.518.418 Rp.2.095.738 Rp.5.422.680 Rp.682.874.358
20 Rp.7.518.418 Rp.2.112.329 Rp.5.406.089 Rp.680.762.029
21 Rp.7.518.418 Rp.2.129.052 Rp.5.389.366 Rp.678.632.977
22 Rp.7.518.418 Rp.2.145.907 Rp.5.372.511 Rp.676.487.070
23 Rp.7.518.418 Rp.2.162.895 Rp.5.355.523 Rp.674.324.175
24 Rp.7.518.418 Rp.2.180.018 Rp.5.338.400 Rp.672.144.157
25 Rp.7.518.418 Rp.2.197.277 Rp.5.321.141 Rp.669.946.880
26 Rp.7.518.418 Rp.2.214.672 Rp.5.303.746 Rp.667.732.208
27 Rp.7.518.418 Rp.2.232.205 Rp.5.286.213 Rp.665.500.003
28 Rp.7.518.418 Rp.2.249.876 Rp.5.268.542 Rp.663.250.127
29 Rp.7.518.418 Rp.2.267.688 Rp.5.250.730 Rp.660.982.439
30 Rp.7.518.418 Rp.2.285.640 Rp.5.232.778 Rp.658.696.799
31 Rp.7.518.418 Rp.2.303.735 Rp.5.214.683 Rp.656.393.064
32 Rp.7.518.418 Rp.2.321.973 Rp.5.196.445 Rp.654.071.091
33 Rp.7.518.418 Rp.2.340.355 Rp.5.178.063 Rp.651.730.736
34 Rp.7.518.418 Rp.2.358.883 Rp.5.159.535 Rp.649.371.853
35 Rp.7.518.418 Rp.2.377.557 Rp.5.140.861 Rp.646.994.296
36 Rp.7.518.418 Rp.2.396.380 Rp.5.122.038 Rp.644.597.916
37 Rp.8.564.106 Rp.1.983.836 Rp.6.580.270 Rp.642.614.080
38 Rp.8.564.106 Rp.2.004.087 Rp.6.560.019 Rp.640.609.993
39 Rp.8.564.106 Rp.2.024.546 Rp.6.539.560 Rp.638.585.447
40 Rp.8.564.106 Rp.2.045.213 Rp.6.518.893 Rp.636.540.234
41 Rp.8.564.106 Rp.2.066.091 Rp.6.498.015 Rp.634.474.143
42 Rp.8.564.106 Rp.2.087.182 Rp.6.476.924 Rp.632.386.961
43 Rp.8.564.106 Rp.2.108.489 Rp.6.455.617 Rp.630.278.472
44 Rp.8.564.106 Rp.2.130.013 Rp.6.434.093 Rp.628.148.459
45 Rp.8.564.106 Rp.2.151.757 Rp.6.412.349 Rp.625.996.702
46 Rp.8.564.106 Rp.2.173.723 Rp.6.390.383 Rp.623.822.979
47 Rp.8.564.106 Rp.2.195.913 Rp.6.368.193 Rp.621.627.066
48 Rp.8.564.106 Rp.2.218.330 Rp.6.345.776 Rp.619.408.736
49 Rp.8.564.106 Rp.2.240.975 Rp.6.323.131 Rp.617.167.761
50 Rp.8.564.106 Rp.2.263.852 Rp.6.300.254 Rp.614.903.909
51 Rp.8.564.106 Rp.2.286.962 Rp.6.277.144 Rp.612.616.947
52 Rp.8.564.106 Rp.2.310.308 Rp.6.253.798 Rp.610.306.639
53 Rp.8.564.106 Rp.2.333.892 Rp.6.230.214 Rp.607.972.747
54 Rp.8.564.106 Rp.2.357.718 Rp.6.206.388 Rp.605.615.029
55 Rp.8.564.106 Rp.2.381.786 Rp.6.182.320 Rp.603.233.243
56 Rp.8.564.106 Rp.2.406.100 Rp.6.158.006 Rp.600.827.143
57 Rp.8.564.106 Rp.2.430.662 Rp.6.133.444 Rp.598.396.481
58 Rp.8.564.106 Rp.2.455.475 Rp.6.108.631 Rp.595.941.006
59 Rp.8.564.106 Rp.2.480.542 Rp.6.083.564 Rp.593.460.464
60 Rp.8.564.106 Rp.2.505.864 Rp.6.058.242 Rp.590.954.600
61 Rp.8.564.106 Rp.2.531.444 Rp.6.032.662 Rp.588.423.156
62 Rp.8.564.106 Rp.2.557.286 Rp.6.006.820 Rp.585.865.870
63 Rp.8.564.106 Rp.2.583.392 Rp.5.980.714 Rp.583.282.478
64 Rp.8.564.106 Rp.2.609.764 Rp.5.954.342 Rp.580.672.714
65 Rp.8.564.106 Rp.2.636.405 Rp.5.927.701 Rp.578.036.309
66 Rp.8.564.106 Rp.2.663.319 Rp.5.900.787 Rp.575.372.990
67 Rp.8.564.106 Rp.2.690.507 Rp.5.873.599 Rp.572.682.483
68 Rp.8.564.106 Rp.2.717.972 Rp.5.846.134 Rp.569.964.511
69 Rp.8.564.106 Rp.2.745.718 Rp.5.818.388 Rp.567.218.793
70 Rp.8.564.106 Rp.2.773.747 Rp.5.790.359 Rp.564.445.046
71 Rp.8.564.106 Rp.2.802.063 Rp.5.762.043 Rp.561.642.983
72 Rp.8.564.106 Rp.2.830.667 Rp.5.733.439 Rp.558.812.316
73 Rp.8.564.106 Rp.2.859.564 Rp.5.704.542 Rp.555.952.752
74 Rp.8.564.106 Rp.2.888.755 Rp.5.675.351 Rp.553.063.997
75 Rp.8.564.106 Rp.2.918.244 Rp.5.645.862 Rp.550.145.753
76 Rp.8.564.106 Rp.2.948.035 Rp.5.616.071 Rp.547.197.718
77 Rp.8.564.106 Rp.2.978.129 Rp.5.585.977 Rp.544.219.589
78 Rp.8.564.106 Rp.3.008.531 Rp.5.555.575 Rp.541.211.058
79 Rp.8.564.106 Rp.3.039.243 Rp.5.524.863 Rp.538.171.815
80 Rp.8.564.106 Rp.3.070.269 Rp.5.493.837 Rp.535.101.546
81 Rp.8.564.106 Rp.3.101.611 Rp.5.462.495 Rp.531.999.935
82 Rp.8.564.106 Rp.3.133.273 Rp.5.430.833 Rp.528.866.662
83 Rp.8.564.106 Rp.3.165.259 Rp.5.398.847 Rp.525.701.403
84 Rp.8.564.106 Rp.3.197.571 Rp.5.366.535 Rp.522.503.832
85 Rp.8.564.106 Rp.3.230.213 Rp.5.333.893 Rp.519.273.619
86 Rp.8.564.106 Rp.3.263.188 Rp.5.300.918 Rp.516.010.431
87 Rp.8.564.106 Rp.3.296.500 Rp.5.267.606 Rp.512.713.931
88 Rp.8.564.106 Rp.3.330.151 Rp.5.233.955 Rp.509.383.780
89 Rp.8.564.106 Rp.3.364.147 Rp.5.199.959 Rp.506.019.633
90 Rp.8.564.106 Rp.3.398.489 Rp.5.165.617 Rp.502.621.144
91 Rp.8.564.106 Rp.3.433.182 Rp.5.130.924 Rp.499.187.962
92 Rp.8.564.106 Rp.3.468.229 Rp.5.095.877 Rp.495.719.733
93 Rp.8.564.106 Rp.3.503.634 Rp.5.060.472 Rp.492.216.099
94 Rp.8.564.106 Rp.3.539.400 Rp.5.024.706 Rp.488.676.699
95 Rp.8.564.106 Rp.3.575.531 Rp.4.988.575 Rp.485.101.168
96 Rp.8.564.106 Rp.3.612.032 Rp.4.952.074 Rp.481.489.136
97 Rp.8.564.106 Rp.3.648.904 Rp.4.915.202 Rp.477.840.232
98 Rp.8.564.106 Rp.3.686.154 Rp.4.877.952 Rp.474.154.078
99 Rp.8.564.106 Rp.3.723.783 Rp.4.840.323 Rp.470.430.295
100 Rp.8.564.106 Rp.3.761.797 Rp.4.802.309 Rp.466.668.498
101 Rp.8.564.106 Rp.3.800.198 Rp.4.763.908 Rp.462.868.300
102 Rp.8.564.106 Rp.3.838.992 Rp.4.725.114 Rp.459.029.308
103 Rp.8.564.106 Rp.3.878.182 Rp.4.685.924 Rp.455.151.126
104 Rp.8.564.106 Rp.3.917.772 Rp.4.646.334 Rp.451.233.354
105 Rp.8.564.106 Rp.3.957.766 Rp.4.606.340 Rp.447.275.588
106 Rp.8.564.106 Rp.3.998.168 Rp.4.565.938 Rp.443.277.420
107 Rp.8.564.106 Rp.4.038.982 Rp.4.525.124 Rp.439.238.438
108 Rp.8.564.106 Rp.4.080.214 Rp.4.483.892 Rp.435.158.224
109 Rp.8.564.106 Rp.4.121.866 Rp.4.442.240 Rp.431.036.358
110 Rp.8.564.106 Rp.4.163.943 Rp.4.400.163 Rp.426.872.415
111 Rp.8.564.106 Rp.4.206.450 Rp.4.357.656 Rp.422.665.965
112 Rp.8.564.106 Rp.4.249.391 Rp.4.314.715 Rp.418.416.574
113 Rp.8.564.106 Rp.4.292.770 Rp.4.271.336 Rp.414.123.804
114 Rp.8.564.106 Rp.4.336.592 Rp.4.227.514 Rp.409.787.212
115 Rp.8.564.106 Rp.4.380.862 Rp.4.183.244 Rp.405.406.350
116 Rp.8.564.106 Rp.4.425.583 Rp.4.138.523 Rp.400.980.767
117 Rp.8.564.106 Rp.4.470.761 Rp.4.093.345 Rp.396.510.006
118 Rp.8.564.106 Rp.4.516.400 Rp.4.047.706 Rp.391.993.606
119 Rp.8.564.106 Rp.4.562.505 Rp.4.001.601 Rp.387.431.101
120 Rp.8.564.106 Rp.4.609.080 Rp.3.955.026 Rp.382.822.021
121 Rp.8.564.106 Rp.4.656.131 Rp.3.907.975 Rp.378.165.890
122 Rp.8.564.106 Rp.4.703.663 Rp.3.860.443 Rp.373.462.227
123 Rp.8.564.106 Rp.4.751.679 Rp.3.812.427 Rp.368.710.548
124 Rp.8.564.106 Rp.4.800.186 Rp.3.763.920 Rp.363.910.362
125 Rp.8.564.106 Rp.4.849.188 Rp.3.714.918 Rp.359.061.174
126 Rp.8.564.106 Rp.4.898.690 Rp.3.665.416 Rp.354.162.484
127 Rp.8.564.106 Rp.4.948.697 Rp.3.615.409 Rp.349.213.787
128 Rp.8.564.106 Rp.4.999.215 Rp.3.564.891 Rp.344.214.572
129 Rp.8.564.106 Rp.5.050.249 Rp.3.513.857 Rp.339.164.323
130 Rp.8.564.106 Rp.5.101.804 Rp.3.462.302 Rp.334.062.519
131 Rp.8.564.106 Rp.5.153.884 Rp.3.410.222 Rp.328.908.635
132 Rp.8.564.106 Rp.5.206.497 Rp.3.357.609 Rp.323.702.138
133 Rp.8.564.106 Rp.5.259.647 Rp.3.304.459 Rp.318.442.491
134 Rp.8.564.106 Rp.5.313.339 Rp.3.250.767 Rp.313.129.152
135 Rp.8.564.106 Rp.5.367.579 Rp.3.196.527 Rp.307.761.573
136 Rp.8.564.106 Rp.5.422.373 Rp.3.141.733 Rp.302.339.200
137 Rp.8.564.106 Rp.5.477.727 Rp.3.086.379 Rp.296.861.473
138 Rp.8.564.106 Rp.5.533.645 Rp.3.030.461 Rp.291.327.828
139 Rp.8.564.106 Rp.5.590.134 Rp.2.973.972 Rp.285.737.694
140 Rp.8.564.106 Rp.5.647.200 Rp.2.916.906 Rp.280.090.494
141 Rp.8.564.106 Rp.5.704.849 Rp.2.859.257 Rp.274.385.645
142 Rp.8.564.106 Rp.5.763.086 Rp.2.801.020 Rp.268.622.559
143 Rp.8.564.106 Rp.5.821.917 Rp.2.742.189 Rp.262.800.642
144 Rp.8.564.106 Rp.5.881.349 Rp.2.682.757 Rp.256.919.293
145 Rp.8.564.106 Rp.5.941.388 Rp.2.622.718 Rp.250.977.905
146 Rp.8.564.106 Rp.6.002.040 Rp.2.562.066 Rp.244.975.865
147 Rp.8.564.106 Rp.6.063.311 Rp.2.500.795 Rp.238.912.554
148 Rp.8.564.106 Rp.6.125.207 Rp.2.438.899 Rp.232.787.347
149 Rp.8.564.106 Rp.6.187.735 Rp.2.376.371 Rp.226.599.612
150 Rp.8.564.106 Rp.6.250.902 Rp.2.313.204 Rp.220.348.710
151 Rp.8.564.106 Rp.6.314.713 Rp.2.249.393 Rp.214.033.997
152 Rp.8.564.106 Rp.6.379.176 Rp.2.184.930 Rp.207.654.821
153 Rp.8.564.106 Rp.6.444.296 Rp.2.119.810 Rp.201.210.525
154 Rp.8.564.106 Rp.6.510.082 Rp.2.054.024 Rp.194.700.443
155 Rp.8.564.106 Rp.6.576.539 Rp.1.987.567 Rp.188.123.904
156 Rp.8.564.106 Rp.6.643.674 Rp.1.920.432 Rp.181.480.230
157 Rp.8.564.106 Rp.6.711.495 Rp.1.852.611 Rp.174.768.735
158 Rp.8.564.106 Rp.6.780.008 Rp.1.784.098 Rp.167.988.727
159 Rp.8.564.106 Rp.6.849.221 Rp.1.714.885 Rp.161.139.506
160 Rp.8.564.106 Rp.6.919.140 Rp.1.644.966 Rp.154.220.366
161 Rp.8.564.106 Rp.6.989.773 Rp.1.574.333 Rp.147.230.593
162 Rp.8.564.106 Rp.7.061.127 Rp.1.502.979 Rp.140.169.466
163 Rp.8.564.106 Rp.7.133.209 Rp.1.430.897 Rp.133.036.257
164 Rp.8.564.106 Rp.7.206.028 Rp.1.358.078 Rp.125.830.229
165 Rp.8.564.106 Rp.7.279.589 Rp.1.284.517 Rp.118.550.640
166 Rp.8.564.106 Rp.7.353.902 Rp.1.210.204 Rp.111.196.738
167 Rp.8.564.106 Rp.7.428.973 Rp.1.135.133 Rp.103.767.765
168 Rp.8.564.106 Rp.7.504.810 Rp.1.059.296 Rp.96.262.955
169 Rp.8.564.106 Rp.7.581.422 Rp.982.684 Rp.88.681.533
170 Rp.8.564.106 Rp.7.658.815 Rp.905.291 Rp.81.022.718
171 Rp.8.564.106 Rp.7.736.999 Rp.827.107 Rp.73.285.719
172 Rp.8.564.106 Rp.7.815.981 Rp.748.125 Rp.65.469.738
173 Rp.8.564.106 Rp.7.895.769 Rp.668.337 Rp.57.573.969
174 Rp.8.564.106 Rp.7.976.372 Rp.587.734 Rp.49.597.597
175 Rp.8.564.106 Rp.8.057.797 Rp.506.309 Rp.41.539.800
176 Rp.8.564.106 Rp.8.140.054 Rp.424.052 Rp.33.399.746
177 Rp.8.564.106 Rp.8.223.150 Rp.340.956 Rp.25.176.596
178 Rp.8.564.106 Rp.8.307.095 Rp.257.011 Rp.16.869.501
179 Rp.8.564.106 Rp.8.391.897 Rp.172.209 Rp.8.477.604
180 Rp.8.564.106 Rp.8.477.604 Rp.86.542 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • VILA Disewa
    di Bandung Barat
    Rp850rb/hari
    VILA Disewa
    di Bandung Barat
    Rp850rb/hari
    • 2
    • 2
    • 3000
    • 100
    Lihat Rincian
    Rp850rb/hari
  • VILA Dijual
    di Bandung
    Rp1,26mily
    VILA Dijual
    di Bandung
    Rp1,26mily
    • 3
    • 4
    • 120
    • 84
    Lihat Rincian
    Rp1,26mily
  • RUMAH Dijual
    di Bandung
    Rp1,26mily
    RUMAH Dijual
    di Bandung
    Rp1,26mily
    • 3
    • 2
    • 120
    • 83
    Lihat Rincian
    Rp1,26mily
  • VILA Dijual
    di Bandung Barat
    Rp850jt
    VILA Dijual
    di Bandung Barat
    Rp850jt
    • 2
    • 1
    • 258
    • 70
    Lihat Rincian
    Rp850jt
  • RUMAH Dijual
    di Bandung Barat
    Rp5,25mily
    RUMAH Dijual
    di Bandung Barat
    Rp5,25mily
    • 8
    • 5
    • 756
    • 590
    Lihat Rincian
    Rp5,25mily
  • RUMAH Dijual
    di Bandung
    Rp29,7mily
    RUMAH Dijual
    di Bandung
    Rp29,7mily
    • 10
    • 3
    • 681
    • 662
    Lihat Rincian
    Rp29,7mily
  • KOST Disewa
    di Bandung
    Rp1,7jt/bln
    KOST Disewa
    di Bandung
    Rp1,7jt/bln
    • 11
    • 11
    • 2000
    Lihat Rincian
    Rp1,7jt/bln
  • KOST Disewa
    di Bandung
    Rp3,5jt/bln
    KOST Disewa
    di Bandung
    Rp3,5jt/bln
    • 1
    • 1
    • 40
    Lihat Rincian
    Rp3,5jt/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

Best Offer