Rumah take over Pataruman dekat soreang Cijerah Bandung

Jl. Raya Soreang-Cipatik Pataruman Bandung Jawa Barat

Rp85jt
KPR: 710rb/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.85.000.000 Dana Tunai yang Harus Disiapkan Rp.25.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.68.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.710.073 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.808.832 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.74.034.446
Total Pembayaran
Rp.168.214.446 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.68.000.000
1 Rp.710.073 Rp.171.740 Rp.538.333 Rp.67.828.260
2 Rp.710.073 Rp.173.099 Rp.536.974 Rp.67.655.161
3 Rp.710.073 Rp.174.470 Rp.535.603 Rp.67.480.691
4 Rp.710.073 Rp.175.851 Rp.534.222 Rp.67.304.840
5 Rp.710.073 Rp.177.243 Rp.532.830 Rp.67.127.597
6 Rp.710.073 Rp.178.646 Rp.531.427 Rp.66.948.951
7 Rp.710.073 Rp.180.060 Rp.530.013 Rp.66.768.891
8 Rp.710.073 Rp.181.486 Rp.528.587 Rp.66.587.405
9 Rp.710.073 Rp.182.923 Rp.527.150 Rp.66.404.482
10 Rp.710.073 Rp.184.371 Rp.525.702 Rp.66.220.111
11 Rp.710.073 Rp.185.830 Rp.524.243 Rp.66.034.281
12 Rp.710.073 Rp.187.302 Rp.522.771 Rp.65.846.979
13 Rp.710.073 Rp.188.784 Rp.521.289 Rp.65.658.195
14 Rp.710.073 Rp.190.279 Rp.519.794 Rp.65.467.916
15 Rp.710.073 Rp.191.785 Rp.518.288 Rp.65.276.131
16 Rp.710.073 Rp.193.304 Rp.516.769 Rp.65.082.827
17 Rp.710.073 Rp.194.834 Rp.515.239 Rp.64.887.993
18 Rp.710.073 Rp.196.376 Rp.513.697 Rp.64.691.617
19 Rp.710.073 Rp.197.931 Rp.512.142 Rp.64.493.686
20 Rp.710.073 Rp.199.498 Rp.510.575 Rp.64.294.188
21 Rp.710.073 Rp.201.077 Rp.508.996 Rp.64.093.111
22 Rp.710.073 Rp.202.669 Rp.507.404 Rp.63.890.442
23 Rp.710.073 Rp.204.274 Rp.505.799 Rp.63.686.168
24 Rp.710.073 Rp.205.891 Rp.504.182 Rp.63.480.277
25 Rp.710.073 Rp.207.521 Rp.502.552 Rp.63.272.756
26 Rp.710.073 Rp.209.164 Rp.500.909 Rp.63.063.592
27 Rp.710.073 Rp.210.820 Rp.499.253 Rp.62.852.772
28 Rp.710.073 Rp.212.489 Rp.497.584 Rp.62.640.283
29 Rp.710.073 Rp.214.171 Rp.495.902 Rp.62.426.112
30 Rp.710.073 Rp.215.866 Rp.494.207 Rp.62.210.246
31 Rp.710.073 Rp.217.575 Rp.492.498 Rp.61.992.671
32 Rp.710.073 Rp.219.298 Rp.490.775 Rp.61.773.373
33 Rp.710.073 Rp.221.034 Rp.489.039 Rp.61.552.339
34 Rp.710.073 Rp.222.784 Rp.487.289 Rp.61.329.555
35 Rp.710.073 Rp.224.547 Rp.485.526 Rp.61.105.008
36 Rp.710.073 Rp.226.325 Rp.483.748 Rp.60.878.683
37 Rp.808.832 Rp.187.362 Rp.621.470 Rp.60.691.321
38 Rp.808.832 Rp.189.275 Rp.619.557 Rp.60.502.046
39 Rp.808.832 Rp.191.207 Rp.617.625 Rp.60.310.839
40 Rp.808.832 Rp.193.159 Rp.615.673 Rp.60.117.680
41 Rp.808.832 Rp.195.131 Rp.613.701 Rp.59.922.549
42 Rp.808.832 Rp.197.123 Rp.611.709 Rp.59.725.426
43 Rp.808.832 Rp.199.135 Rp.609.697 Rp.59.526.291
44 Rp.808.832 Rp.201.168 Rp.607.664 Rp.59.325.123
45 Rp.808.832 Rp.203.221 Rp.605.611 Rp.59.121.902
46 Rp.808.832 Rp.205.296 Rp.603.536 Rp.58.916.606
47 Rp.808.832 Rp.207.392 Rp.601.440 Rp.58.709.214
48 Rp.808.832 Rp.209.509 Rp.599.323 Rp.58.499.705
49 Rp.808.832 Rp.211.648 Rp.597.184 Rp.58.288.057
50 Rp.808.832 Rp.213.808 Rp.595.024 Rp.58.074.249
51 Rp.808.832 Rp.215.991 Rp.592.841 Rp.57.858.258
52 Rp.808.832 Rp.218.196 Rp.590.636 Rp.57.640.062
53 Rp.808.832 Rp.220.423 Rp.588.409 Rp.57.419.639
54 Rp.808.832 Rp.222.673 Rp.586.159 Rp.57.196.966
55 Rp.808.832 Rp.224.946 Rp.583.886 Rp.56.972.020
56 Rp.808.832 Rp.227.243 Rp.581.589 Rp.56.744.777
57 Rp.808.832 Rp.229.562 Rp.579.270 Rp.56.515.215
58 Rp.808.832 Rp.231.906 Rp.576.926 Rp.56.283.309
59 Rp.808.832 Rp.234.273 Rp.574.559 Rp.56.049.036
60 Rp.808.832 Rp.236.665 Rp.572.167 Rp.55.812.371
61 Rp.808.832 Rp.239.081 Rp.569.751 Rp.55.573.290
62 Rp.808.832 Rp.241.521 Rp.567.311 Rp.55.331.769
63 Rp.808.832 Rp.243.987 Rp.564.845 Rp.55.087.782
64 Rp.808.832 Rp.246.478 Rp.562.354 Rp.54.841.304
65 Rp.808.832 Rp.248.994 Rp.559.838 Rp.54.592.310
66 Rp.808.832 Rp.251.536 Rp.557.296 Rp.54.340.774
67 Rp.808.832 Rp.254.103 Rp.554.729 Rp.54.086.671
68 Rp.808.832 Rp.256.697 Rp.552.135 Rp.53.829.974
69 Rp.808.832 Rp.259.318 Rp.549.514 Rp.53.570.656
70 Rp.808.832 Rp.261.965 Rp.546.867 Rp.53.308.691
71 Rp.808.832 Rp.264.639 Rp.544.193 Rp.53.044.052
72 Rp.808.832 Rp.267.341 Rp.541.491 Rp.52.776.711
73 Rp.808.832 Rp.270.070 Rp.538.762 Rp.52.506.641
74 Rp.808.832 Rp.272.827 Rp.536.005 Rp.52.233.814
75 Rp.808.832 Rp.275.612 Rp.533.220 Rp.51.958.202
76 Rp.808.832 Rp.278.425 Rp.530.407 Rp.51.679.777
77 Rp.808.832 Rp.281.268 Rp.527.564 Rp.51.398.509
78 Rp.808.832 Rp.284.139 Rp.524.693 Rp.51.114.370
79 Rp.808.832 Rp.287.039 Rp.521.793 Rp.50.827.331
80 Rp.808.832 Rp.289.970 Rp.518.862 Rp.50.537.361
81 Rp.808.832 Rp.292.930 Rp.515.902 Rp.50.244.431
82 Rp.808.832 Rp.295.920 Rp.512.912 Rp.49.948.511
83 Rp.808.832 Rp.298.941 Rp.509.891 Rp.49.649.570
84 Rp.808.832 Rp.301.993 Rp.506.839 Rp.49.347.577
85 Rp.808.832 Rp.305.075 Rp.503.757 Rp.49.042.502
86 Rp.808.832 Rp.308.190 Rp.500.642 Rp.48.734.312
87 Rp.808.832 Rp.311.336 Rp.497.496 Rp.48.422.976
88 Rp.808.832 Rp.314.514 Rp.494.318 Rp.48.108.462
89 Rp.808.832 Rp.317.725 Rp.491.107 Rp.47.790.737
90 Rp.808.832 Rp.320.968 Rp.487.864 Rp.47.469.769
91 Rp.808.832 Rp.324.245 Rp.484.587 Rp.47.145.524
92 Rp.808.832 Rp.327.555 Rp.481.277 Rp.46.817.969
93 Rp.808.832 Rp.330.899 Rp.477.933 Rp.46.487.070
94 Rp.808.832 Rp.334.276 Rp.474.556 Rp.46.152.794
95 Rp.808.832 Rp.337.689 Rp.471.143 Rp.45.815.105
96 Rp.808.832 Rp.341.136 Rp.467.696 Rp.45.473.969
97 Rp.808.832 Rp.344.619 Rp.464.213 Rp.45.129.350
98 Rp.808.832 Rp.348.137 Rp.460.695 Rp.44.781.213
99 Rp.808.832 Rp.351.690 Rp.457.142 Rp.44.429.523
100 Rp.808.832 Rp.355.281 Rp.453.551 Rp.44.074.242
101 Rp.808.832 Rp.358.907 Rp.449.925 Rp.43.715.335
102 Rp.808.832 Rp.362.571 Rp.446.261 Rp.43.352.764
103 Rp.808.832 Rp.366.273 Rp.442.559 Rp.42.986.491
104 Rp.808.832 Rp.370.012 Rp.438.820 Rp.42.616.479
105 Rp.808.832 Rp.373.789 Rp.435.043 Rp.42.242.690
106 Rp.808.832 Rp.377.605 Rp.431.227 Rp.41.865.085
107 Rp.808.832 Rp.381.459 Rp.427.373 Rp.41.483.626
108 Rp.808.832 Rp.385.353 Rp.423.479 Rp.41.098.273
109 Rp.808.832 Rp.389.287 Rp.419.545 Rp.40.708.986
110 Rp.808.832 Rp.393.261 Rp.415.571 Rp.40.315.725
111 Rp.808.832 Rp.397.276 Rp.411.556 Rp.39.918.449
112 Rp.808.832 Rp.401.331 Rp.407.501 Rp.39.517.118
113 Rp.808.832 Rp.405.428 Rp.403.404 Rp.39.111.690
114 Rp.808.832 Rp.409.567 Rp.399.265 Rp.38.702.123
115 Rp.808.832 Rp.413.748 Rp.395.084 Rp.38.288.375
116 Rp.808.832 Rp.417.972 Rp.390.860 Rp.37.870.403
117 Rp.808.832 Rp.422.238 Rp.386.594 Rp.37.448.165
118 Rp.808.832 Rp.426.549 Rp.382.283 Rp.37.021.616
119 Rp.808.832 Rp.430.903 Rp.377.929 Rp.36.590.713
120 Rp.808.832 Rp.435.302 Rp.373.530 Rp.36.155.411
121 Rp.808.832 Rp.439.746 Rp.369.086 Rp.35.715.665
122 Rp.808.832 Rp.444.235 Rp.364.597 Rp.35.271.430
123 Rp.808.832 Rp.448.769 Rp.360.063 Rp.34.822.661
124 Rp.808.832 Rp.453.351 Rp.355.481 Rp.34.369.310
125 Rp.808.832 Rp.457.979 Rp.350.853 Rp.33.911.331
126 Rp.808.832 Rp.462.654 Rp.346.178 Rp.33.448.677
127 Rp.808.832 Rp.467.377 Rp.341.455 Rp.32.981.300
128 Rp.808.832 Rp.472.148 Rp.336.684 Rp.32.509.152
129 Rp.808.832 Rp.476.968 Rp.331.864 Rp.32.032.184
130 Rp.808.832 Rp.481.837 Rp.326.995 Rp.31.550.347
131 Rp.808.832 Rp.486.756 Rp.322.076 Rp.31.063.591
132 Rp.808.832 Rp.491.725 Rp.317.107 Rp.30.571.866
133 Rp.808.832 Rp.496.744 Rp.312.088 Rp.30.075.122
134 Rp.808.832 Rp.501.815 Rp.307.017 Rp.29.573.307
135 Rp.808.832 Rp.506.938 Rp.301.894 Rp.29.066.369
136 Rp.808.832 Rp.512.113 Rp.296.719 Rp.28.554.256
137 Rp.808.832 Rp.517.341 Rp.291.491 Rp.28.036.915
138 Rp.808.832 Rp.522.622 Rp.286.210 Rp.27.514.293
139 Rp.808.832 Rp.527.957 Rp.280.875 Rp.26.986.336
140 Rp.808.832 Rp.533.346 Rp.275.486 Rp.26.452.990
141 Rp.808.832 Rp.538.791 Rp.270.041 Rp.25.914.199
142 Rp.808.832 Rp.544.291 Rp.264.541 Rp.25.369.908
143 Rp.808.832 Rp.549.848 Rp.258.984 Rp.24.820.060
144 Rp.808.832 Rp.555.461 Rp.253.371 Rp.24.264.599
145 Rp.808.832 Rp.561.131 Rp.247.701 Rp.23.703.468
146 Rp.808.832 Rp.566.859 Rp.241.973 Rp.23.136.609
147 Rp.808.832 Rp.572.646 Rp.236.186 Rp.22.563.963
148 Rp.808.832 Rp.578.492 Rp.230.340 Rp.21.985.471
149 Rp.808.832 Rp.584.397 Rp.224.435 Rp.21.401.074
150 Rp.808.832 Rp.590.363 Rp.218.469 Rp.20.810.711
151 Rp.808.832 Rp.596.389 Rp.212.443 Rp.20.214.322
152 Rp.808.832 Rp.602.477 Rp.206.355 Rp.19.611.845
153 Rp.808.832 Rp.608.628 Rp.200.204 Rp.19.003.217
154 Rp.808.832 Rp.614.841 Rp.193.991 Rp.18.388.376
155 Rp.808.832 Rp.621.117 Rp.187.715 Rp.17.767.259
156 Rp.808.832 Rp.627.458 Rp.181.374 Rp.17.139.801
157 Rp.808.832 Rp.633.863 Rp.174.969 Rp.16.505.938
158 Rp.808.832 Rp.640.334 Rp.168.498 Rp.15.865.604
159 Rp.808.832 Rp.646.871 Rp.161.961 Rp.15.218.733
160 Rp.808.832 Rp.653.474 Rp.155.358 Rp.14.565.259
161 Rp.808.832 Rp.660.145 Rp.148.687 Rp.13.905.114
162 Rp.808.832 Rp.666.884 Rp.141.948 Rp.13.238.230
163 Rp.808.832 Rp.673.692 Rp.135.140 Rp.12.564.538
164 Rp.808.832 Rp.680.569 Rp.128.263 Rp.11.883.969
165 Rp.808.832 Rp.687.516 Rp.121.316 Rp.11.196.453
166 Rp.808.832 Rp.694.535 Rp.114.297 Rp.10.501.918
167 Rp.808.832 Rp.701.625 Rp.107.207 Rp.9.800.293
168 Rp.808.832 Rp.708.787 Rp.100.045 Rp.9.091.506
169 Rp.808.832 Rp.716.023 Rp.92.809 Rp.8.375.483
170 Rp.808.832 Rp.723.332 Rp.85.500 Rp.7.652.151
171 Rp.808.832 Rp.730.716 Rp.78.116 Rp.6.921.435
172 Rp.808.832 Rp.738.176 Rp.70.656 Rp.6.183.259
173 Rp.808.832 Rp.745.711 Rp.63.121 Rp.5.437.548
174 Rp.808.832 Rp.753.324 Rp.55.508 Rp.4.684.224
175 Rp.808.832 Rp.761.014 Rp.47.818 Rp.3.923.210
176 Rp.808.832 Rp.768.783 Rp.40.049 Rp.3.154.427
177 Rp.808.832 Rp.776.631 Rp.32.201 Rp.2.377.796
178 Rp.808.832 Rp.784.559 Rp.24.273 Rp.1.593.237
179 Rp.808.832 Rp.792.568 Rp.16.264 Rp.800.669
180 Rp.808.832 Rp.800.669 Rp.8.173 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp3,5mily
    RUMAH Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 470
    • 300
    Lihat Rincian
    Rp3,5mily
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily
  • RUMAH Dijual
    di Bandung Barat
    Rp3,8mily
    RUMAH Dijual
    di Bandung Barat
    Rp3,8mily
    • 4
    • 3
    • 385
    • 300
    Lihat Rincian
    Rp3,8mily
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • RUMAH Dijual
    di Bandung
    Rp825jt
    RUMAH Dijual
    di Bandung
    Rp825jt
    • 6
    • 5
    • 480
    • 210
    Lihat Rincian
    Rp825jt
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt

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