Apartemen Casa De Parco

Dijual Apartemen 1BR Murah Nyaman di Casa De Parco BSD City Tangerang

Casa De Parco Jl. BSD Raya Barat BSD City Tangerang Banten

Rp775jt
KPR: 6,48jt/bln

Iklan apartemen ini dipasang lebih dari enam bulan lalu.

Agen telah memasang iklan apartemen ini lebih dari enam bulan lalu. Tapi Anda masih dapat melihat iklan serupa di Apartemen Dijual di BSD City, Tangerang, Banten
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.775.707.000 Dana Tunai yang Harus Disiapkan Rp.232.712.100 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.620.565.600 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.6.480.099 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.7.381.375 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.675.635.878
Total Pembayaran
Rp.1.535.119.234 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.620.565.600
1 Rp.6.480.099 Rp.1.567.288 Rp.4.912.811 Rp.618.998.312
2 Rp.6.480.099 Rp.1.579.696 Rp.4.900.403 Rp.617.418.616
3 Rp.6.480.099 Rp.1.592.202 Rp.4.887.897 Rp.615.826.414
4 Rp.6.480.099 Rp.1.604.807 Rp.4.875.292 Rp.614.221.607
5 Rp.6.480.099 Rp.1.617.511 Rp.4.862.588 Rp.612.604.096
6 Rp.6.480.099 Rp.1.630.317 Rp.4.849.782 Rp.610.973.779
7 Rp.6.480.099 Rp.1.643.223 Rp.4.836.876 Rp.609.330.556
8 Rp.6.480.099 Rp.1.656.232 Rp.4.823.867 Rp.607.674.324
9 Rp.6.480.099 Rp.1.669.344 Rp.4.810.755 Rp.606.004.980
10 Rp.6.480.099 Rp.1.682.560 Rp.4.797.539 Rp.604.322.420
11 Rp.6.480.099 Rp.1.695.880 Rp.4.784.219 Rp.602.626.540
12 Rp.6.480.099 Rp.1.709.306 Rp.4.770.793 Rp.600.917.234
13 Rp.6.480.099 Rp.1.722.838 Rp.4.757.261 Rp.599.194.396
14 Rp.6.480.099 Rp.1.736.477 Rp.4.743.622 Rp.597.457.919
15 Rp.6.480.099 Rp.1.750.224 Rp.4.729.875 Rp.595.707.695
16 Rp.6.480.099 Rp.1.764.080 Rp.4.716.019 Rp.593.943.615
17 Rp.6.480.099 Rp.1.778.045 Rp.4.702.054 Rp.592.165.570
18 Rp.6.480.099 Rp.1.792.122 Rp.4.687.977 Rp.590.373.448
19 Rp.6.480.099 Rp.1.806.309 Rp.4.673.790 Rp.588.567.139
20 Rp.6.480.099 Rp.1.820.609 Rp.4.659.490 Rp.586.746.530
21 Rp.6.480.099 Rp.1.835.022 Rp.4.645.077 Rp.584.911.508
22 Rp.6.480.099 Rp.1.849.550 Rp.4.630.549 Rp.583.061.958
23 Rp.6.480.099 Rp.1.864.192 Rp.4.615.907 Rp.581.197.766
24 Rp.6.480.099 Rp.1.878.950 Rp.4.601.149 Rp.579.318.816
25 Rp.6.480.099 Rp.1.893.825 Rp.4.586.274 Rp.577.424.991
26 Rp.6.480.099 Rp.1.908.818 Rp.4.571.281 Rp.575.516.173
27 Rp.6.480.099 Rp.1.923.929 Rp.4.556.170 Rp.573.592.244
28 Rp.6.480.099 Rp.1.939.160 Rp.4.540.939 Rp.571.653.084
29 Rp.6.480.099 Rp.1.954.512 Rp.4.525.587 Rp.569.698.572
30 Rp.6.480.099 Rp.1.969.985 Rp.4.510.114 Rp.567.728.587
31 Rp.6.480.099 Rp.1.985.581 Rp.4.494.518 Rp.565.743.006
32 Rp.6.480.099 Rp.2.001.300 Rp.4.478.799 Rp.563.741.706
33 Rp.6.480.099 Rp.2.017.144 Rp.4.462.955 Rp.561.724.562
34 Rp.6.480.099 Rp.2.033.113 Rp.4.446.986 Rp.559.691.449
35 Rp.6.480.099 Rp.2.049.208 Rp.4.430.891 Rp.557.642.241
36 Rp.6.480.099 Rp.2.065.431 Rp.4.414.668 Rp.555.576.810
37 Rp.7.381.375 Rp.1.709.862 Rp.5.671.513 Rp.553.866.948
38 Rp.7.381.375 Rp.1.727.317 Rp.5.654.058 Rp.552.139.631
39 Rp.7.381.375 Rp.1.744.950 Rp.5.636.425 Rp.550.394.681
40 Rp.7.381.375 Rp.1.762.763 Rp.5.618.612 Rp.548.631.918
41 Rp.7.381.375 Rp.1.780.758 Rp.5.600.617 Rp.546.851.160
42 Rp.7.381.375 Rp.1.798.936 Rp.5.582.439 Rp.545.052.224
43 Rp.7.381.375 Rp.1.817.300 Rp.5.564.075 Rp.543.234.924
44 Rp.7.381.375 Rp.1.835.852 Rp.5.545.523 Rp.541.399.072
45 Rp.7.381.375 Rp.1.854.593 Rp.5.526.782 Rp.539.544.479
46 Rp.7.381.375 Rp.1.873.525 Rp.5.507.850 Rp.537.670.954
47 Rp.7.381.375 Rp.1.892.651 Rp.5.488.724 Rp.535.778.303
48 Rp.7.381.375 Rp.1.911.971 Rp.5.469.404 Rp.533.866.332
49 Rp.7.381.375 Rp.1.931.490 Rp.5.449.885 Rp.531.934.842
50 Rp.7.381.375 Rp.1.951.207 Rp.5.430.168 Rp.529.983.635
51 Rp.7.381.375 Rp.1.971.125 Rp.5.410.250 Rp.528.012.510
52 Rp.7.381.375 Rp.1.991.247 Rp.5.390.128 Rp.526.021.263
53 Rp.7.381.375 Rp.2.011.575 Rp.5.369.800 Rp.524.009.688
54 Rp.7.381.375 Rp.2.032.109 Rp.5.349.266 Rp.521.977.579
55 Rp.7.381.375 Rp.2.052.854 Rp.5.328.521 Rp.519.924.725
56 Rp.7.381.375 Rp.2.073.810 Rp.5.307.565 Rp.517.850.915
57 Rp.7.381.375 Rp.2.094.980 Rp.5.286.395 Rp.515.755.935
58 Rp.7.381.375 Rp.2.116.366 Rp.5.265.009 Rp.513.639.569
59 Rp.7.381.375 Rp.2.137.971 Rp.5.243.404 Rp.511.501.598
60 Rp.7.381.375 Rp.2.159.796 Rp.5.221.579 Rp.509.341.802
61 Rp.7.381.375 Rp.2.181.844 Rp.5.199.531 Rp.507.159.958
62 Rp.7.381.375 Rp.2.204.117 Rp.5.177.258 Rp.504.955.841
63 Rp.7.381.375 Rp.2.226.617 Rp.5.154.758 Rp.502.729.224
64 Rp.7.381.375 Rp.2.249.348 Rp.5.132.027 Rp.500.479.876
65 Rp.7.381.375 Rp.2.272.310 Rp.5.109.065 Rp.498.207.566
66 Rp.7.381.375 Rp.2.295.506 Rp.5.085.869 Rp.495.912.060
67 Rp.7.381.375 Rp.2.318.939 Rp.5.062.436 Rp.493.593.121
68 Rp.7.381.375 Rp.2.342.612 Rp.5.038.763 Rp.491.250.509
69 Rp.7.381.375 Rp.2.366.526 Rp.5.014.849 Rp.488.883.983
70 Rp.7.381.375 Rp.2.390.684 Rp.4.990.691 Rp.486.493.299
71 Rp.7.381.375 Rp.2.415.089 Rp.4.966.286 Rp.484.078.210
72 Rp.7.381.375 Rp.2.439.743 Rp.4.941.632 Rp.481.638.467
73 Rp.7.381.375 Rp.2.464.649 Rp.4.916.726 Rp.479.173.818
74 Rp.7.381.375 Rp.2.489.809 Rp.4.891.566 Rp.476.684.009
75 Rp.7.381.375 Rp.2.515.226 Rp.4.866.149 Rp.474.168.783
76 Rp.7.381.375 Rp.2.540.902 Rp.4.840.473 Rp.471.627.881
77 Rp.7.381.375 Rp.2.566.840 Rp.4.814.535 Rp.469.061.041
78 Rp.7.381.375 Rp.2.593.044 Rp.4.788.331 Rp.466.467.997
79 Rp.7.381.375 Rp.2.619.514 Rp.4.761.861 Rp.463.848.483
80 Rp.7.381.375 Rp.2.646.255 Rp.4.735.120 Rp.461.202.228
81 Rp.7.381.375 Rp.2.673.269 Rp.4.708.106 Rp.458.528.959
82 Rp.7.381.375 Rp.2.700.559 Rp.4.680.816 Rp.455.828.400
83 Rp.7.381.375 Rp.2.728.127 Rp.4.653.248 Rp.453.100.273
84 Rp.7.381.375 Rp.2.755.976 Rp.4.625.399 Rp.450.344.297
85 Rp.7.381.375 Rp.2.784.110 Rp.4.597.265 Rp.447.560.187
86 Rp.7.381.375 Rp.2.812.531 Rp.4.568.844 Rp.444.747.656
87 Rp.7.381.375 Rp.2.841.243 Rp.4.540.132 Rp.441.906.413
88 Rp.7.381.375 Rp.2.870.247 Rp.4.511.128 Rp.439.036.166
89 Rp.7.381.375 Rp.2.899.547 Rp.4.481.828 Rp.436.136.619
90 Rp.7.381.375 Rp.2.929.147 Rp.4.452.228 Rp.433.207.472
91 Rp.7.381.375 Rp.2.959.049 Rp.4.422.326 Rp.430.248.423
92 Rp.7.381.375 Rp.2.989.256 Rp.4.392.119 Rp.427.259.167
93 Rp.7.381.375 Rp.3.019.771 Rp.4.361.604 Rp.424.239.396
94 Rp.7.381.375 Rp.3.050.598 Rp.4.330.777 Rp.421.188.798
95 Rp.7.381.375 Rp.3.081.739 Rp.4.299.636 Rp.418.107.059
96 Rp.7.381.375 Rp.3.113.199 Rp.4.268.176 Rp.414.993.860
97 Rp.7.381.375 Rp.3.144.979 Rp.4.236.396 Rp.411.848.881
98 Rp.7.381.375 Rp.3.177.084 Rp.4.204.291 Rp.408.671.797
99 Rp.7.381.375 Rp.3.209.517 Rp.4.171.858 Rp.405.462.280
100 Rp.7.381.375 Rp.3.242.281 Rp.4.139.094 Rp.402.219.999
101 Rp.7.381.375 Rp.3.275.379 Rp.4.105.996 Rp.398.944.620
102 Rp.7.381.375 Rp.3.308.815 Rp.4.072.560 Rp.395.635.805
103 Rp.7.381.375 Rp.3.342.593 Rp.4.038.782 Rp.392.293.212
104 Rp.7.381.375 Rp.3.376.715 Rp.4.004.660 Rp.388.916.497
105 Rp.7.381.375 Rp.3.411.186 Rp.3.970.189 Rp.385.505.311
106 Rp.7.381.375 Rp.3.446.008 Rp.3.935.367 Rp.382.059.303
107 Rp.7.381.375 Rp.3.481.186 Rp.3.900.189 Rp.378.578.117
108 Rp.7.381.375 Rp.3.516.723 Rp.3.864.652 Rp.375.061.394
109 Rp.7.381.375 Rp.3.552.623 Rp.3.828.752 Rp.371.508.771
110 Rp.7.381.375 Rp.3.588.890 Rp.3.792.485 Rp.367.919.881
111 Rp.7.381.375 Rp.3.625.526 Rp.3.755.849 Rp.364.294.355
112 Rp.7.381.375 Rp.3.662.537 Rp.3.718.838 Rp.360.631.818
113 Rp.7.381.375 Rp.3.699.925 Rp.3.681.450 Rp.356.931.893
114 Rp.7.381.375 Rp.3.737.695 Rp.3.643.680 Rp.353.194.198
115 Rp.7.381.375 Rp.3.775.851 Rp.3.605.524 Rp.349.418.347
116 Rp.7.381.375 Rp.3.814.396 Rp.3.566.979 Rp.345.603.951
117 Rp.7.381.375 Rp.3.853.335 Rp.3.528.040 Rp.341.750.616
118 Rp.7.381.375 Rp.3.892.671 Rp.3.488.704 Rp.337.857.945
119 Rp.7.381.375 Rp.3.932.408 Rp.3.448.967 Rp.333.925.537
120 Rp.7.381.375 Rp.3.972.552 Rp.3.408.823 Rp.329.952.985
121 Rp.7.381.375 Rp.4.013.105 Rp.3.368.270 Rp.325.939.880
122 Rp.7.381.375 Rp.4.054.072 Rp.3.327.303 Rp.321.885.808
123 Rp.7.381.375 Rp.4.095.457 Rp.3.285.918 Rp.317.790.351
124 Rp.7.381.375 Rp.4.137.265 Rp.3.244.110 Rp.313.653.086
125 Rp.7.381.375 Rp.4.179.500 Rp.3.201.875 Rp.309.473.586
126 Rp.7.381.375 Rp.4.222.165 Rp.3.159.210 Rp.305.251.421
127 Rp.7.381.375 Rp.4.265.267 Rp.3.116.108 Rp.300.986.154
128 Rp.7.381.375 Rp.4.308.808 Rp.3.072.567 Rp.296.677.346
129 Rp.7.381.375 Rp.4.352.794 Rp.3.028.581 Rp.292.324.552
130 Rp.7.381.375 Rp.4.397.229 Rp.2.984.146 Rp.287.927.323
131 Rp.7.381.375 Rp.4.442.117 Rp.2.939.258 Rp.283.485.206
132 Rp.7.381.375 Rp.4.487.464 Rp.2.893.911 Rp.278.997.742
133 Rp.7.381.375 Rp.4.533.273 Rp.2.848.102 Rp.274.464.469
134 Rp.7.381.375 Rp.4.579.550 Rp.2.801.825 Rp.269.884.919
135 Rp.7.381.375 Rp.4.626.300 Rp.2.755.075 Rp.265.258.619
136 Rp.7.381.375 Rp.4.673.527 Rp.2.707.848 Rp.260.585.092
137 Rp.7.381.375 Rp.4.721.236 Rp.2.660.139 Rp.255.863.856
138 Rp.7.381.375 Rp.4.769.431 Rp.2.611.944 Rp.251.094.425
139 Rp.7.381.375 Rp.4.818.119 Rp.2.563.256 Rp.246.276.306
140 Rp.7.381.375 Rp.4.867.304 Rp.2.514.071 Rp.241.409.002
141 Rp.7.381.375 Rp.4.916.991 Rp.2.464.384 Rp.236.492.011
142 Rp.7.381.375 Rp.4.967.186 Rp.2.414.189 Rp.231.524.825
143 Rp.7.381.375 Rp.5.017.892 Rp.2.363.483 Rp.226.506.933
144 Rp.7.381.375 Rp.5.069.117 Rp.2.312.258 Rp.221.437.816
145 Rp.7.381.375 Rp.5.120.864 Rp.2.260.511 Rp.216.316.952
146 Rp.7.381.375 Rp.5.173.139 Rp.2.208.236 Rp.211.143.813
147 Rp.7.381.375 Rp.5.225.949 Rp.2.155.426 Rp.205.917.864
148 Rp.7.381.375 Rp.5.279.297 Rp.2.102.078 Rp.200.638.567
149 Rp.7.381.375 Rp.5.333.190 Rp.2.048.185 Rp.195.305.377
150 Rp.7.381.375 Rp.5.387.633 Rp.1.993.742 Rp.189.917.744
151 Rp.7.381.375 Rp.5.442.631 Rp.1.938.744 Rp.184.475.113
152 Rp.7.381.375 Rp.5.498.192 Rp.1.883.183 Rp.178.976.921
153 Rp.7.381.375 Rp.5.554.319 Rp.1.827.056 Rp.173.422.602
154 Rp.7.381.375 Rp.5.611.019 Rp.1.770.356 Rp.167.811.583
155 Rp.7.381.375 Rp.5.668.298 Rp.1.713.077 Rp.162.143.285
156 Rp.7.381.375 Rp.5.726.162 Rp.1.655.213 Rp.156.417.123
157 Rp.7.381.375 Rp.5.784.617 Rp.1.596.758 Rp.150.632.506
158 Rp.7.381.375 Rp.5.843.668 Rp.1.537.707 Rp.144.788.838
159 Rp.7.381.375 Rp.5.903.322 Rp.1.478.053 Rp.138.885.516
160 Rp.7.381.375 Rp.5.963.585 Rp.1.417.790 Rp.132.921.931
161 Rp.7.381.375 Rp.6.024.464 Rp.1.356.911 Rp.126.897.467
162 Rp.7.381.375 Rp.6.085.963 Rp.1.295.412 Rp.120.811.504
163 Rp.7.381.375 Rp.6.148.091 Rp.1.233.284 Rp.114.663.413
164 Rp.7.381.375 Rp.6.210.853 Rp.1.170.522 Rp.108.452.560
165 Rp.7.381.375 Rp.6.274.255 Rp.1.107.120 Rp.102.178.305
166 Rp.7.381.375 Rp.6.338.305 Rp.1.043.070 Rp.95.840.000
167 Rp.7.381.375 Rp.6.403.008 Rp.978.367 Rp.89.436.992
168 Rp.7.381.375 Rp.6.468.372 Rp.913.003 Rp.82.968.620
169 Rp.7.381.375 Rp.6.534.404 Rp.846.971 Rp.76.434.216
170 Rp.7.381.375 Rp.6.601.109 Rp.780.266 Rp.69.833.107
171 Rp.7.381.375 Rp.6.668.495 Rp.712.880 Rp.63.164.612
172 Rp.7.381.375 Rp.6.736.570 Rp.644.805 Rp.56.428.042
173 Rp.7.381.375 Rp.6.805.339 Rp.576.036 Rp.49.622.703
174 Rp.7.381.375 Rp.6.874.810 Rp.506.565 Rp.42.747.893
175 Rp.7.381.375 Rp.6.944.990 Rp.436.385 Rp.35.802.903
176 Rp.7.381.375 Rp.7.015.887 Rp.365.488 Rp.28.787.016
177 Rp.7.381.375 Rp.7.087.508 Rp.293.867 Rp.21.699.508
178 Rp.7.381.375 Rp.7.159.859 Rp.221.516 Rp.14.539.649
179 Rp.7.381.375 Rp.7.232.949 Rp.148.426 Rp.7.306.700
180 Rp.7.381.375 Rp.7.306.700 Rp.74.589 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Tangerang Selatan
    Rp790jt
    RUMAH Dijual
    di Tangerang Selatan
    Rp790jt
    • 2
    • 2
    • 88
    • 66
    Lihat Rincian
    Rp790jt
  • RUKO Dijual
    di Tangerang Selatan
    Rp700jt
    RUKO Dijual
    di Tangerang Selatan
    Rp700jt
    • 1
    • 45
    • 90
    Lihat Rincian
    Rp700jt
  • RUKO Dijual
    di Tangerang Selatan
    Rp5,4mily
    RUKO Dijual
    di Tangerang Selatan
    Rp5,4mily
    • 6
    • 175
    • 350
    Lihat Rincian
    Rp5,4mily
  • RUMAH Dijual
    di Tangerang
    Rp8mily
    RUMAH Dijual
    di Tangerang
    Rp8mily
    • 5
    • 4
    • 387
    • 542
    Lihat Rincian
    Rp8mily
  • RUMAH Disewa
    di Tangerang Selatan
    Rp65jt/thn
    RUMAH Disewa
    di Tangerang Selatan
    Rp65jt/thn
    • 3
    • 2
    • 105
    • 117
    Lihat Rincian
    Rp65jt/thn
  • RUMAH Dijual
    di Tangerang Selatan
    Rp1,8mily
    RUMAH Dijual
    di Tangerang Selatan
    Rp1,8mily
    • 3
    • 2
    • 101
    • 94
    Lihat Rincian
    Rp1,8mily
  • RUKO Dijual
    di Tangerang Selatan
    Rp700jt
    RUKO Dijual
    di Tangerang Selatan
    Rp700jt
    • 1
    • 45
    • 90
    Lihat Rincian
    Rp700jt
  • RUMAH Dijual
    di Tangerang Selatan
    Rp790jt
    RUMAH Dijual
    di Tangerang Selatan
    Rp790jt
    • 2
    • 2
    • 88
    • 66
    Lihat Rincian
    Rp790jt

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