Perumahan Bukit Parahyangan Residence

Rumah Cluster Murah, 15 menit dari kota baru parahyangan, Bandung Barat

Bukit Parahyangan Residence Cluster Upslope Jl. GA Manulang Padalarang Bandung Barat Jawa Barat

Rp187jt
Bisa Nego
KPR: 1,56jt/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.187.000.000 Dana Tunai yang Harus Disiapkan Rp.56.100.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.149.600.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.1.562.160 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.1.779.431 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.162.875.854
Total Pembayaran
Rp.370.071.854 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.149.600.000
1 Rp.1.562.160 Rp.377.827 Rp.1.184.333 Rp.149.222.173
2 Rp.1.562.160 Rp.380.818 Rp.1.181.342 Rp.148.841.355
3 Rp.1.562.160 Rp.383.833 Rp.1.178.327 Rp.148.457.522
4 Rp.1.562.160 Rp.386.871 Rp.1.175.289 Rp.148.070.651
5 Rp.1.562.160 Rp.389.934 Rp.1.172.226 Rp.147.680.717
6 Rp.1.562.160 Rp.393.021 Rp.1.169.139 Rp.147.287.696
7 Rp.1.562.160 Rp.396.132 Rp.1.166.028 Rp.146.891.564
8 Rp.1.562.160 Rp.399.268 Rp.1.162.892 Rp.146.492.296
9 Rp.1.562.160 Rp.402.429 Rp.1.159.731 Rp.146.089.867
10 Rp.1.562.160 Rp.405.615 Rp.1.156.545 Rp.145.684.252
11 Rp.1.562.160 Rp.408.826 Rp.1.153.334 Rp.145.275.426
12 Rp.1.562.160 Rp.412.063 Rp.1.150.097 Rp.144.863.363
13 Rp.1.562.160 Rp.415.325 Rp.1.146.835 Rp.144.448.038
14 Rp.1.562.160 Rp.418.613 Rp.1.143.547 Rp.144.029.425
15 Rp.1.562.160 Rp.421.927 Rp.1.140.233 Rp.143.607.498
16 Rp.1.562.160 Rp.425.267 Rp.1.136.893 Rp.143.182.231
17 Rp.1.562.160 Rp.428.634 Rp.1.133.526 Rp.142.753.597
18 Rp.1.562.160 Rp.432.027 Rp.1.130.133 Rp.142.321.570
19 Rp.1.562.160 Rp.435.448 Rp.1.126.712 Rp.141.886.122
20 Rp.1.562.160 Rp.438.895 Rp.1.123.265 Rp.141.447.227
21 Rp.1.562.160 Rp.442.369 Rp.1.119.791 Rp.141.004.858
22 Rp.1.562.160 Rp.445.872 Rp.1.116.288 Rp.140.558.986
23 Rp.1.562.160 Rp.449.401 Rp.1.112.759 Rp.140.109.585
24 Rp.1.562.160 Rp.452.959 Rp.1.109.201 Rp.139.656.626
25 Rp.1.562.160 Rp.456.545 Rp.1.105.615 Rp.139.200.081
26 Rp.1.562.160 Rp.460.159 Rp.1.102.001 Rp.138.739.922
27 Rp.1.562.160 Rp.463.802 Rp.1.098.358 Rp.138.276.120
28 Rp.1.562.160 Rp.467.474 Rp.1.094.686 Rp.137.808.646
29 Rp.1.562.160 Rp.471.175 Rp.1.090.985 Rp.137.337.471
30 Rp.1.562.160 Rp.474.905 Rp.1.087.255 Rp.136.862.566
31 Rp.1.562.160 Rp.478.665 Rp.1.083.495 Rp.136.383.901
32 Rp.1.562.160 Rp.482.454 Rp.1.079.706 Rp.135.901.447
33 Rp.1.562.160 Rp.486.274 Rp.1.075.886 Rp.135.415.173
34 Rp.1.562.160 Rp.490.123 Rp.1.072.037 Rp.134.925.050
35 Rp.1.562.160 Rp.494.003 Rp.1.068.157 Rp.134.431.047
36 Rp.1.562.160 Rp.497.914 Rp.1.064.246 Rp.133.933.133
37 Rp.1.779.431 Rp.412.197 Rp.1.367.234 Rp.133.520.936
38 Rp.1.779.431 Rp.416.405 Rp.1.363.026 Rp.133.104.531
39 Rp.1.779.431 Rp.420.656 Rp.1.358.775 Rp.132.683.875
40 Rp.1.779.431 Rp.424.950 Rp.1.354.481 Rp.132.258.925
41 Rp.1.779.431 Rp.429.288 Rp.1.350.143 Rp.131.829.637
42 Rp.1.779.431 Rp.433.670 Rp.1.345.761 Rp.131.395.967
43 Rp.1.779.431 Rp.438.097 Rp.1.341.334 Rp.130.957.870
44 Rp.1.779.431 Rp.442.569 Rp.1.336.862 Rp.130.515.301
45 Rp.1.779.431 Rp.447.087 Rp.1.332.344 Rp.130.068.214
46 Rp.1.779.431 Rp.451.651 Rp.1.327.780 Rp.129.616.563
47 Rp.1.779.431 Rp.456.262 Rp.1.323.169 Rp.129.160.301
48 Rp.1.779.431 Rp.460.920 Rp.1.318.511 Rp.128.699.381
49 Rp.1.779.431 Rp.465.625 Rp.1.313.806 Rp.128.233.756
50 Rp.1.779.431 Rp.470.378 Rp.1.309.053 Rp.127.763.378
51 Rp.1.779.431 Rp.475.180 Rp.1.304.251 Rp.127.288.198
52 Rp.1.779.431 Rp.480.031 Rp.1.299.400 Rp.126.808.167
53 Rp.1.779.431 Rp.484.931 Rp.1.294.500 Rp.126.323.236
54 Rp.1.779.431 Rp.489.881 Rp.1.289.550 Rp.125.833.355
55 Rp.1.779.431 Rp.494.882 Rp.1.284.549 Rp.125.338.473
56 Rp.1.779.431 Rp.499.934 Rp.1.279.497 Rp.124.838.539
57 Rp.1.779.431 Rp.505.038 Rp.1.274.393 Rp.124.333.501
58 Rp.1.779.431 Rp.510.193 Rp.1.269.238 Rp.123.823.308
59 Rp.1.779.431 Rp.515.401 Rp.1.264.030 Rp.123.307.907
60 Rp.1.779.431 Rp.520.663 Rp.1.258.768 Rp.122.787.244
61 Rp.1.779.431 Rp.525.978 Rp.1.253.453 Rp.122.261.266
62 Rp.1.779.431 Rp.531.347 Rp.1.248.084 Rp.121.729.919
63 Rp.1.779.431 Rp.536.771 Rp.1.242.660 Rp.121.193.148
64 Rp.1.779.431 Rp.542.251 Rp.1.237.180 Rp.120.650.897
65 Rp.1.779.431 Rp.547.786 Rp.1.231.645 Rp.120.103.111
66 Rp.1.779.431 Rp.553.378 Rp.1.226.053 Rp.119.549.733
67 Rp.1.779.431 Rp.559.027 Rp.1.220.404 Rp.118.990.706
68 Rp.1.779.431 Rp.564.734 Rp.1.214.697 Rp.118.425.972
69 Rp.1.779.431 Rp.570.499 Rp.1.208.932 Rp.117.855.473
70 Rp.1.779.431 Rp.576.323 Rp.1.203.108 Rp.117.279.150
71 Rp.1.779.431 Rp.582.206 Rp.1.197.225 Rp.116.696.944
72 Rp.1.779.431 Rp.588.150 Rp.1.191.281 Rp.116.108.794
73 Rp.1.779.431 Rp.594.154 Rp.1.185.277 Rp.115.514.640
74 Rp.1.779.431 Rp.600.219 Rp.1.179.212 Rp.114.914.421
75 Rp.1.779.431 Rp.606.346 Rp.1.173.085 Rp.114.308.075
76 Rp.1.779.431 Rp.612.536 Rp.1.166.895 Rp.113.695.539
77 Rp.1.779.431 Rp.618.789 Rp.1.160.642 Rp.113.076.750
78 Rp.1.779.431 Rp.625.106 Rp.1.154.325 Rp.112.451.644
79 Rp.1.779.431 Rp.631.487 Rp.1.147.944 Rp.111.820.157
80 Rp.1.779.431 Rp.637.934 Rp.1.141.497 Rp.111.182.223
81 Rp.1.779.431 Rp.644.446 Rp.1.134.985 Rp.110.537.777
82 Rp.1.779.431 Rp.651.025 Rp.1.128.406 Rp.109.886.752
83 Rp.1.779.431 Rp.657.670 Rp.1.121.761 Rp.109.229.082
84 Rp.1.779.431 Rp.664.384 Rp.1.115.047 Rp.108.564.698
85 Rp.1.779.431 Rp.671.166 Rp.1.108.265 Rp.107.893.532
86 Rp.1.779.431 Rp.678.018 Rp.1.101.413 Rp.107.215.514
87 Rp.1.779.431 Rp.684.939 Rp.1.094.492 Rp.106.530.575
88 Rp.1.779.431 Rp.691.931 Rp.1.087.500 Rp.105.838.644
89 Rp.1.779.431 Rp.698.995 Rp.1.080.436 Rp.105.139.649
90 Rp.1.779.431 Rp.706.130 Rp.1.073.301 Rp.104.433.519
91 Rp.1.779.431 Rp.713.339 Rp.1.066.092 Rp.103.720.180
92 Rp.1.779.431 Rp.720.621 Rp.1.058.810 Rp.102.999.559
93 Rp.1.779.431 Rp.727.977 Rp.1.051.454 Rp.102.271.582
94 Rp.1.779.431 Rp.735.409 Rp.1.044.022 Rp.101.536.173
95 Rp.1.779.431 Rp.742.916 Rp.1.036.515 Rp.100.793.257
96 Rp.1.779.431 Rp.750.500 Rp.1.028.931 Rp.100.042.757
97 Rp.1.779.431 Rp.758.161 Rp.1.021.270 Rp.99.284.596
98 Rp.1.779.431 Rp.765.901 Rp.1.013.530 Rp.98.518.695
99 Rp.1.779.431 Rp.773.719 Rp.1.005.712 Rp.97.744.976
100 Rp.1.779.431 Rp.781.618 Rp.997.813 Rp.96.963.358
101 Rp.1.779.431 Rp.789.597 Rp.989.834 Rp.96.173.761
102 Rp.1.779.431 Rp.797.657 Rp.981.774 Rp.95.376.104
103 Rp.1.779.431 Rp.805.800 Rp.973.631 Rp.94.570.304
104 Rp.1.779.431 Rp.814.026 Rp.965.405 Rp.93.756.278
105 Rp.1.779.431 Rp.822.336 Rp.957.095 Rp.92.933.942
106 Rp.1.779.431 Rp.830.730 Rp.948.701 Rp.92.103.212
107 Rp.1.779.431 Rp.839.211 Rp.940.220 Rp.91.264.001
108 Rp.1.779.431 Rp.847.778 Rp.931.653 Rp.90.416.223
109 Rp.1.779.431 Rp.856.432 Rp.922.999 Rp.89.559.791
110 Rp.1.779.431 Rp.865.175 Rp.914.256 Rp.88.694.616
111 Rp.1.779.431 Rp.874.007 Rp.905.424 Rp.87.820.609
112 Rp.1.779.431 Rp.882.929 Rp.896.502 Rp.86.937.680
113 Rp.1.779.431 Rp.891.942 Rp.887.489 Rp.86.045.738
114 Rp.1.779.431 Rp.901.047 Rp.878.384 Rp.85.144.691
115 Rp.1.779.431 Rp.910.246 Rp.869.185 Rp.84.234.445
116 Rp.1.779.431 Rp.919.538 Rp.859.893 Rp.83.314.907
117 Rp.1.779.431 Rp.928.925 Rp.850.506 Rp.82.385.982
118 Rp.1.779.431 Rp.938.407 Rp.841.024 Rp.81.447.575
119 Rp.1.779.431 Rp.947.987 Rp.831.444 Rp.80.499.588
120 Rp.1.779.431 Rp.957.664 Rp.821.767 Rp.79.541.924
121 Rp.1.779.431 Rp.967.441 Rp.811.990 Rp.78.574.483
122 Rp.1.779.431 Rp.977.316 Rp.802.115 Rp.77.597.167
123 Rp.1.779.431 Rp.987.293 Rp.792.138 Rp.76.609.874
124 Rp.1.779.431 Rp.997.372 Rp.782.059 Rp.75.612.502
125 Rp.1.779.431 Rp.1.007.553 Rp.771.878 Rp.74.604.949
126 Rp.1.779.431 Rp.1.017.839 Rp.761.592 Rp.73.587.110
127 Rp.1.779.431 Rp.1.028.229 Rp.751.202 Rp.72.558.881
128 Rp.1.779.431 Rp.1.038.726 Rp.740.705 Rp.71.520.155
129 Rp.1.779.431 Rp.1.049.329 Rp.730.102 Rp.70.470.826
130 Rp.1.779.431 Rp.1.060.041 Rp.719.390 Rp.69.410.785
131 Rp.1.779.431 Rp.1.070.863 Rp.708.568 Rp.68.339.922
132 Rp.1.779.431 Rp.1.081.794 Rp.697.637 Rp.67.258.128
133 Rp.1.779.431 Rp.1.092.838 Rp.686.593 Rp.66.165.290
134 Rp.1.779.431 Rp.1.103.994 Rp.675.437 Rp.65.061.296
135 Rp.1.779.431 Rp.1.115.264 Rp.664.167 Rp.63.946.032
136 Rp.1.779.431 Rp.1.126.649 Rp.652.782 Rp.62.819.383
137 Rp.1.779.431 Rp.1.138.150 Rp.641.281 Rp.61.681.233
138 Rp.1.779.431 Rp.1.149.768 Rp.629.663 Rp.60.531.465
139 Rp.1.779.431 Rp.1.161.506 Rp.617.925 Rp.59.369.959
140 Rp.1.779.431 Rp.1.173.363 Rp.606.068 Rp.58.196.596
141 Rp.1.779.431 Rp.1.185.341 Rp.594.090 Rp.57.011.255
142 Rp.1.779.431 Rp.1.197.441 Rp.581.990 Rp.55.813.814
143 Rp.1.779.431 Rp.1.209.665 Rp.569.766 Rp.54.604.149
144 Rp.1.779.431 Rp.1.222.014 Rp.557.417 Rp.53.382.135
145 Rp.1.779.431 Rp.1.234.488 Rp.544.943 Rp.52.147.647
146 Rp.1.779.431 Rp.1.247.090 Rp.532.341 Rp.50.900.557
147 Rp.1.779.431 Rp.1.259.821 Rp.519.610 Rp.49.640.736
148 Rp.1.779.431 Rp.1.272.682 Rp.506.749 Rp.48.368.054
149 Rp.1.779.431 Rp.1.285.674 Rp.493.757 Rp.47.082.380
150 Rp.1.779.431 Rp.1.298.798 Rp.480.633 Rp.45.783.582
151 Rp.1.779.431 Rp.1.312.057 Rp.467.374 Rp.44.471.525
152 Rp.1.779.431 Rp.1.325.451 Rp.453.980 Rp.43.146.074
153 Rp.1.779.431 Rp.1.338.981 Rp.440.450 Rp.41.807.093
154 Rp.1.779.431 Rp.1.352.650 Rp.426.781 Rp.40.454.443
155 Rp.1.779.431 Rp.1.366.459 Rp.412.972 Rp.39.087.984
156 Rp.1.779.431 Rp.1.380.408 Rp.399.023 Rp.37.707.576
157 Rp.1.779.431 Rp.1.394.499 Rp.384.932 Rp.36.313.077
158 Rp.1.779.431 Rp.1.408.735 Rp.370.696 Rp.34.904.342
159 Rp.1.779.431 Rp.1.423.116 Rp.356.315 Rp.33.481.226
160 Rp.1.779.431 Rp.1.437.643 Rp.341.788 Rp.32.043.583
161 Rp.1.779.431 Rp.1.452.319 Rp.327.112 Rp.30.591.264
162 Rp.1.779.431 Rp.1.467.145 Rp.312.286 Rp.29.124.119
163 Rp.1.779.431 Rp.1.482.122 Rp.297.309 Rp.27.641.997
164 Rp.1.779.431 Rp.1.497.252 Rp.282.179 Rp.26.144.745
165 Rp.1.779.431 Rp.1.512.537 Rp.266.894 Rp.24.632.208
166 Rp.1.779.431 Rp.1.527.977 Rp.251.454 Rp.23.104.231
167 Rp.1.779.431 Rp.1.543.575 Rp.235.856 Rp.21.560.656
168 Rp.1.779.431 Rp.1.559.333 Rp.220.098 Rp.20.001.323
169 Rp.1.779.431 Rp.1.575.251 Rp.204.180 Rp.18.426.072
170 Rp.1.779.431 Rp.1.591.332 Rp.188.099 Rp.16.834.740
171 Rp.1.779.431 Rp.1.607.576 Rp.171.855 Rp.15.227.164
172 Rp.1.779.431 Rp.1.623.987 Rp.155.444 Rp.13.603.177
173 Rp.1.779.431 Rp.1.640.565 Rp.138.866 Rp.11.962.612
174 Rp.1.779.431 Rp.1.657.313 Rp.122.118 Rp.10.305.299
175 Rp.1.779.431 Rp.1.674.231 Rp.105.200 Rp.8.631.068
176 Rp.1.779.431 Rp.1.691.322 Rp.88.109 Rp.6.939.746
177 Rp.1.779.431 Rp.1.708.588 Rp.70.843 Rp.5.231.158
178 Rp.1.779.431 Rp.1.726.030 Rp.53.401 Rp.3.505.128
179 Rp.1.779.431 Rp.1.743.649 Rp.35.782 Rp.1.761.479
180 Rp.1.779.431 Rp.1.761.479 Rp.17.982 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp907jt
    RUMAH Dijual
    di Bandung
    Rp907jt
    • 3
    • 1
    • 91
    • 58
    Lihat Rincian
    Rp907jt
  • RUMAH Dijual
    di Bandung
    Rp12,6mily
    RUMAH Dijual
    di Bandung
    Rp12,6mily
    • 3
    • 2
    • 630
    • 250
    Lihat Rincian
    Rp12,6mily
  • APARTEMEN Dijual
    di Bandung
    Rp250jt
    APARTEMEN Dijual
    di Bandung
    Rp250jt
    • 2
    • 1
    • 36
    Lihat Rincian
    Rp250jt
  • RUMAH Dijual
    di Bandung Barat
    Rp925jt
    RUMAH Dijual
    di Bandung Barat
    Rp925jt
    • 4
    • 2
    • 153
    • 90
    Lihat Rincian
    Rp925jt
  • RUMAH Dijual
    di Bandung
    Rp375jt
    Terjual
    RUMAH Dijual
    di Bandung
    Rp375jt
    • 3
    • 1
    • 95
    • 90
    Lihat Rincian
    Rp375jt
  • 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
    Rp1,26mily
    RUMAH Dijual
    di Bandung
    Rp1,26mily
    • 3
    • 2
    • 120
    • 83
    Lihat Rincian
    Rp1,26mily
  • RUMAH Dijual
    di Bandung Barat
    Rp600jt
    RUMAH Dijual
    di Bandung Barat
    Rp600jt
    • 2
    • 2
    • 140
    • 130
    Lihat Rincian
    Rp600jt

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