Perumahan Puri Budi Asri

Dijual Rumah Nyaman dan Luas. Lokasi Tenang dan Sejuk di kota Bandung

Puri Budi Asri Jl. Cihanjuang Bandung Barat Jawa Barat

Rp3,1mily
KPR: 25,8jt/bln

Iklan rumah ini dipasang lebih dari enam bulan lalu.

Agen telah memasang iklan rumah ini lebih dari enam bulan lalu. Tapi Anda masih dapat melihat iklan serupa di Rumah Dijual di Bandung Barat, Jawa Barat
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.3.100.000.000 Dana Tunai yang Harus Disiapkan Rp.930.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.480.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.25.896.772 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.29.498.588 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.700.080.601
Total Pembayaran
Rp.6.134.880.601 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.2.480.000.000
1 Rp.25.896.772 Rp.6.263.439 Rp.19.633.333 Rp.2.473.736.561
2 Rp.25.896.772 Rp.6.313.024 Rp.19.583.748 Rp.2.467.423.537
3 Rp.25.896.772 Rp.6.363.002 Rp.19.533.770 Rp.2.461.060.535
4 Rp.25.896.772 Rp.6.413.376 Rp.19.483.396 Rp.2.454.647.159
5 Rp.25.896.772 Rp.6.464.149 Rp.19.432.623 Rp.2.448.183.010
6 Rp.25.896.772 Rp.6.515.323 Rp.19.381.449 Rp.2.441.667.687
7 Rp.25.896.772 Rp.6.566.903 Rp.19.329.869 Rp.2.435.100.784
8 Rp.25.896.772 Rp.6.618.891 Rp.19.277.881 Rp.2.428.481.893
9 Rp.25.896.772 Rp.6.671.290 Rp.19.225.482 Rp.2.421.810.603
10 Rp.25.896.772 Rp.6.724.105 Rp.19.172.667 Rp.2.415.086.498
11 Rp.25.896.772 Rp.6.777.337 Rp.19.119.435 Rp.2.408.309.161
12 Rp.25.896.772 Rp.6.830.991 Rp.19.065.781 Rp.2.401.478.170
13 Rp.25.896.772 Rp.6.885.070 Rp.19.011.702 Rp.2.394.593.100
14 Rp.25.896.772 Rp.6.939.577 Rp.18.957.195 Rp.2.387.653.523
15 Rp.25.896.772 Rp.6.994.515 Rp.18.902.257 Rp.2.380.659.008
16 Rp.25.896.772 Rp.7.049.888 Rp.18.846.884 Rp.2.373.609.120
17 Rp.25.896.772 Rp.7.105.700 Rp.18.791.072 Rp.2.366.503.420
18 Rp.25.896.772 Rp.7.161.953 Rp.18.734.819 Rp.2.359.341.467
19 Rp.25.896.772 Rp.7.218.652 Rp.18.678.120 Rp.2.352.122.815
20 Rp.25.896.772 Rp.7.275.800 Rp.18.620.972 Rp.2.344.847.015
21 Rp.25.896.772 Rp.7.333.400 Rp.18.563.372 Rp.2.337.513.615
22 Rp.25.896.772 Rp.7.391.456 Rp.18.505.316 Rp.2.330.122.159
23 Rp.25.896.772 Rp.7.449.972 Rp.18.446.800 Rp.2.322.672.187
24 Rp.25.896.772 Rp.7.508.951 Rp.18.387.821 Rp.2.315.163.236
25 Rp.25.896.772 Rp.7.568.396 Rp.18.328.376 Rp.2.307.594.840
26 Rp.25.896.772 Rp.7.628.313 Rp.18.268.459 Rp.2.299.966.527
27 Rp.25.896.772 Rp.7.688.704 Rp.18.208.068 Rp.2.292.277.823
28 Rp.25.896.772 Rp.7.749.573 Rp.18.147.199 Rp.2.284.528.250
29 Rp.25.896.772 Rp.7.810.923 Rp.18.085.849 Rp.2.276.717.327
30 Rp.25.896.772 Rp.7.872.760 Rp.18.024.012 Rp.2.268.844.567
31 Rp.25.896.772 Rp.7.935.086 Rp.17.961.686 Rp.2.260.909.481
32 Rp.25.896.772 Rp.7.997.905 Rp.17.898.867 Rp.2.252.911.576
33 Rp.25.896.772 Rp.8.061.222 Rp.17.835.550 Rp.2.244.850.354
34 Rp.25.896.772 Rp.8.125.040 Rp.17.771.732 Rp.2.236.725.314
35 Rp.25.896.772 Rp.8.189.363 Rp.17.707.409 Rp.2.228.535.951
36 Rp.25.896.772 Rp.8.254.196 Rp.17.642.576 Rp.2.220.281.755
37 Rp.29.498.588 Rp.6.833.212 Rp.22.665.376 Rp.2.213.448.543
38 Rp.29.498.588 Rp.6.902.967 Rp.22.595.621 Rp.2.206.545.576
39 Rp.29.498.588 Rp.6.973.435 Rp.22.525.153 Rp.2.199.572.141
40 Rp.29.498.588 Rp.7.044.622 Rp.22.453.966 Rp.2.192.527.519
41 Rp.29.498.588 Rp.7.116.536 Rp.22.382.052 Rp.2.185.410.983
42 Rp.29.498.588 Rp.7.189.184 Rp.22.309.404 Rp.2.178.221.799
43 Rp.29.498.588 Rp.7.262.574 Rp.22.236.014 Rp.2.170.959.225
44 Rp.29.498.588 Rp.7.336.713 Rp.22.161.875 Rp.2.163.622.512
45 Rp.29.498.588 Rp.7.411.608 Rp.22.086.980 Rp.2.156.210.904
46 Rp.29.498.588 Rp.7.487.268 Rp.22.011.320 Rp.2.148.723.636
47 Rp.29.498.588 Rp.7.563.701 Rp.21.934.887 Rp.2.141.159.935
48 Rp.29.498.588 Rp.7.640.914 Rp.21.857.674 Rp.2.133.519.021
49 Rp.29.498.588 Rp.7.718.915 Rp.21.779.673 Rp.2.125.800.106
50 Rp.29.498.588 Rp.7.797.712 Rp.21.700.876 Rp.2.118.002.394
51 Rp.29.498.588 Rp.7.877.314 Rp.21.621.274 Rp.2.110.125.080
52 Rp.29.498.588 Rp.7.957.728 Rp.21.540.860 Rp.2.102.167.352
53 Rp.29.498.588 Rp.8.038.963 Rp.21.459.625 Rp.2.094.128.389
54 Rp.29.498.588 Rp.8.121.027 Rp.21.377.561 Rp.2.086.007.362
55 Rp.29.498.588 Rp.8.203.930 Rp.21.294.658 Rp.2.077.803.432
56 Rp.29.498.588 Rp.8.287.678 Rp.21.210.910 Rp.2.069.515.754
57 Rp.29.498.588 Rp.8.372.281 Rp.21.126.307 Rp.2.061.143.473
58 Rp.29.498.588 Rp.8.457.748 Rp.21.040.840 Rp.2.052.685.725
59 Rp.29.498.588 Rp.8.544.088 Rp.20.954.500 Rp.2.044.141.637
60 Rp.29.498.588 Rp.8.631.309 Rp.20.867.279 Rp.2.035.510.328
61 Rp.29.498.588 Rp.8.719.420 Rp.20.779.168 Rp.2.026.790.908
62 Rp.29.498.588 Rp.8.808.431 Rp.20.690.157 Rp.2.017.982.477
63 Rp.29.498.588 Rp.8.898.350 Rp.20.600.238 Rp.2.009.084.127
64 Rp.29.498.588 Rp.8.989.188 Rp.20.509.400 Rp.2.000.094.939
65 Rp.29.498.588 Rp.9.080.952 Rp.20.417.636 Rp.1.991.013.987
66 Rp.29.498.588 Rp.9.173.654 Rp.20.324.934 Rp.1.981.840.333
67 Rp.29.498.588 Rp.9.267.301 Rp.20.231.287 Rp.1.972.573.032
68 Rp.29.498.588 Rp.9.361.905 Rp.20.136.683 Rp.1.963.211.127
69 Rp.29.498.588 Rp.9.457.474 Rp.20.041.114 Rp.1.953.753.653
70 Rp.29.498.588 Rp.9.554.019 Rp.19.944.569 Rp.1.944.199.634
71 Rp.29.498.588 Rp.9.651.550 Rp.19.847.038 Rp.1.934.548.084
72 Rp.29.498.588 Rp.9.750.076 Rp.19.748.512 Rp.1.924.798.008
73 Rp.29.498.588 Rp.9.849.608 Rp.19.648.980 Rp.1.914.948.400
74 Rp.29.498.588 Rp.9.950.156 Rp.19.548.432 Rp.1.904.998.244
75 Rp.29.498.588 Rp.10.051.731 Rp.19.446.857 Rp.1.894.946.513
76 Rp.29.498.588 Rp.10.154.342 Rp.19.344.246 Rp.1.884.792.171
77 Rp.29.498.588 Rp.10.258.001 Rp.19.240.587 Rp.1.874.534.170
78 Rp.29.498.588 Rp.10.362.718 Rp.19.135.870 Rp.1.864.171.452
79 Rp.29.498.588 Rp.10.468.504 Rp.19.030.084 Rp.1.853.702.948
80 Rp.29.498.588 Rp.10.575.370 Rp.18.923.218 Rp.1.843.127.578
81 Rp.29.498.588 Rp.10.683.327 Rp.18.815.261 Rp.1.832.444.251
82 Rp.29.498.588 Rp.10.792.386 Rp.18.706.202 Rp.1.821.651.865
83 Rp.29.498.588 Rp.10.902.559 Rp.18.596.029 Rp.1.810.749.306
84 Rp.29.498.588 Rp.11.013.856 Rp.18.484.732 Rp.1.799.735.450
85 Rp.29.498.588 Rp.11.126.289 Rp.18.372.299 Rp.1.788.609.161
86 Rp.29.498.588 Rp.11.239.869 Rp.18.258.719 Rp.1.777.369.292
87 Rp.29.498.588 Rp.11.354.610 Rp.18.143.978 Rp.1.766.014.682
88 Rp.29.498.588 Rp.11.470.521 Rp.18.028.067 Rp.1.754.544.161
89 Rp.29.498.588 Rp.11.587.616 Rp.17.910.972 Rp.1.742.956.545
90 Rp.29.498.588 Rp.11.705.907 Rp.17.792.681 Rp.1.731.250.638
91 Rp.29.498.588 Rp.11.825.404 Rp.17.673.184 Rp.1.719.425.234
92 Rp.29.498.588 Rp.11.946.122 Rp.17.552.466 Rp.1.707.479.112
93 Rp.29.498.588 Rp.12.068.072 Rp.17.430.516 Rp.1.695.411.040
94 Rp.29.498.588 Rp.12.191.267 Rp.17.307.321 Rp.1.683.219.773
95 Rp.29.498.588 Rp.12.315.719 Rp.17.182.869 Rp.1.670.904.054
96 Rp.29.498.588 Rp.12.441.442 Rp.17.057.146 Rp.1.658.462.612
97 Rp.29.498.588 Rp.12.568.449 Rp.16.930.139 Rp.1.645.894.163
98 Rp.29.498.588 Rp.12.696.752 Rp.16.801.836 Rp.1.633.197.411
99 Rp.29.498.588 Rp.12.826.364 Rp.16.672.224 Rp.1.620.371.047
100 Rp.29.498.588 Rp.12.957.300 Rp.16.541.288 Rp.1.607.413.747
101 Rp.29.498.588 Rp.13.089.573 Rp.16.409.015 Rp.1.594.324.174
102 Rp.29.498.588 Rp.13.223.195 Rp.16.275.393 Rp.1.581.100.979
103 Rp.29.498.588 Rp.13.358.182 Rp.16.140.406 Rp.1.567.742.797
104 Rp.29.498.588 Rp.13.494.547 Rp.16.004.041 Rp.1.554.248.250
105 Rp.29.498.588 Rp.13.632.304 Rp.15.866.284 Rp.1.540.615.946
106 Rp.29.498.588 Rp.13.771.467 Rp.15.727.121 Rp.1.526.844.479
107 Rp.29.498.588 Rp.13.912.051 Rp.15.586.537 Rp.1.512.932.428
108 Rp.29.498.588 Rp.14.054.069 Rp.15.444.519 Rp.1.498.878.359
109 Rp.29.498.588 Rp.14.197.538 Rp.15.301.050 Rp.1.484.680.821
110 Rp.29.498.588 Rp.14.342.471 Rp.15.156.117 Rp.1.470.338.350
111 Rp.29.498.588 Rp.14.488.884 Rp.15.009.704 Rp.1.455.849.466
112 Rp.29.498.588 Rp.14.636.791 Rp.14.861.797 Rp.1.441.212.675
113 Rp.29.498.588 Rp.14.786.209 Rp.14.712.379 Rp.1.426.426.466
114 Rp.29.498.588 Rp.14.937.151 Rp.14.561.437 Rp.1.411.489.315
115 Rp.29.498.588 Rp.15.089.635 Rp.14.408.953 Rp.1.396.399.680
116 Rp.29.498.588 Rp.15.243.675 Rp.14.254.913 Rp.1.381.156.005
117 Rp.29.498.588 Rp.15.399.287 Rp.14.099.301 Rp.1.365.756.718
118 Rp.29.498.588 Rp.15.556.488 Rp.13.942.100 Rp.1.350.200.230
119 Rp.29.498.588 Rp.15.715.294 Rp.13.783.294 Rp.1.334.484.936
120 Rp.29.498.588 Rp.15.875.721 Rp.13.622.867 Rp.1.318.609.215
121 Rp.29.498.588 Rp.16.037.786 Rp.13.460.802 Rp.1.302.571.429
122 Rp.29.498.588 Rp.16.201.505 Rp.13.297.083 Rp.1.286.369.924
123 Rp.29.498.588 Rp.16.366.895 Rp.13.131.693 Rp.1.270.003.029
124 Rp.29.498.588 Rp.16.533.974 Rp.12.964.614 Rp.1.253.469.055
125 Rp.29.498.588 Rp.16.702.758 Rp.12.795.830 Rp.1.236.766.297
126 Rp.29.498.588 Rp.16.873.265 Rp.12.625.323 Rp.1.219.893.032
127 Rp.29.498.588 Rp.17.045.513 Rp.12.453.075 Rp.1.202.847.519
128 Rp.29.498.588 Rp.17.219.520 Rp.12.279.068 Rp.1.185.627.999
129 Rp.29.498.588 Rp.17.395.302 Rp.12.103.286 Rp.1.168.232.697
130 Rp.29.498.588 Rp.17.572.879 Rp.11.925.709 Rp.1.150.659.818
131 Rp.29.498.588 Rp.17.752.269 Rp.11.746.319 Rp.1.132.907.549
132 Rp.29.498.588 Rp.17.933.490 Rp.11.565.098 Rp.1.114.974.059
133 Rp.29.498.588 Rp.18.116.561 Rp.11.382.027 Rp.1.096.857.498
134 Rp.29.498.588 Rp.18.301.501 Rp.11.197.087 Rp.1.078.555.997
135 Rp.29.498.588 Rp.18.488.329 Rp.11.010.259 Rp.1.060.067.668
136 Rp.29.498.588 Rp.18.677.064 Rp.10.821.524 Rp.1.041.390.604
137 Rp.29.498.588 Rp.18.867.726 Rp.10.630.862 Rp.1.022.522.878
138 Rp.29.498.588 Rp.19.060.334 Rp.10.438.254 Rp.1.003.462.544
139 Rp.29.498.588 Rp.19.254.908 Rp.10.243.680 Rp.984.207.636
140 Rp.29.498.588 Rp.19.451.468 Rp.10.047.120 Rp.964.756.168
141 Rp.29.498.588 Rp.19.650.035 Rp.9.848.553 Rp.945.106.133
142 Rp.29.498.588 Rp.19.850.630 Rp.9.647.958 Rp.925.255.503
143 Rp.29.498.588 Rp.20.053.271 Rp.9.445.317 Rp.905.202.232
144 Rp.29.498.588 Rp.20.257.982 Rp.9.240.606 Rp.884.944.250
145 Rp.29.498.588 Rp.20.464.782 Rp.9.033.806 Rp.864.479.468
146 Rp.29.498.588 Rp.20.673.693 Rp.8.824.895 Rp.843.805.775
147 Rp.29.498.588 Rp.20.884.737 Rp.8.613.851 Rp.822.921.038
148 Rp.29.498.588 Rp.21.097.936 Rp.8.400.652 Rp.801.823.102
149 Rp.29.498.588 Rp.21.313.311 Rp.8.185.277 Rp.780.509.791
150 Rp.29.498.588 Rp.21.530.884 Rp.7.967.704 Rp.758.978.907
151 Rp.29.498.588 Rp.21.750.678 Rp.7.747.910 Rp.737.228.229
152 Rp.29.498.588 Rp.21.972.716 Rp.7.525.872 Rp.715.255.513
153 Rp.29.498.588 Rp.22.197.021 Rp.7.301.567 Rp.693.058.492
154 Rp.29.498.588 Rp.22.423.616 Rp.7.074.972 Rp.670.634.876
155 Rp.29.498.588 Rp.22.652.524 Rp.6.846.064 Rp.647.982.352
156 Rp.29.498.588 Rp.22.883.768 Rp.6.614.820 Rp.625.098.584
157 Rp.29.498.588 Rp.23.117.373 Rp.6.381.215 Rp.601.981.211
158 Rp.29.498.588 Rp.23.353.363 Rp.6.145.225 Rp.578.627.848
159 Rp.29.498.588 Rp.23.591.762 Rp.5.906.826 Rp.555.036.086
160 Rp.29.498.588 Rp.23.832.595 Rp.5.665.993 Rp.531.203.491
161 Rp.29.498.588 Rp.24.075.886 Rp.5.422.702 Rp.507.127.605
162 Rp.29.498.588 Rp.24.321.660 Rp.5.176.928 Rp.482.805.945
163 Rp.29.498.588 Rp.24.569.944 Rp.4.928.644 Rp.458.236.001
164 Rp.29.498.588 Rp.24.820.762 Rp.4.677.826 Rp.433.415.239
165 Rp.29.498.588 Rp.25.074.141 Rp.4.424.447 Rp.408.341.098
166 Rp.29.498.588 Rp.25.330.106 Rp.4.168.482 Rp.383.010.992
167 Rp.29.498.588 Rp.25.588.684 Rp.3.909.904 Rp.357.422.308
168 Rp.29.498.588 Rp.25.849.902 Rp.3.648.686 Rp.331.572.406
169 Rp.29.498.588 Rp.26.113.786 Rp.3.384.802 Rp.305.458.620
170 Rp.29.498.588 Rp.26.380.365 Rp.3.118.223 Rp.279.078.255
171 Rp.29.498.588 Rp.26.649.664 Rp.2.848.924 Rp.252.428.591
172 Rp.29.498.588 Rp.26.921.713 Rp.2.576.875 Rp.225.506.878
173 Rp.29.498.588 Rp.27.196.539 Rp.2.302.049 Rp.198.310.339
174 Rp.29.498.588 Rp.27.474.170 Rp.2.024.418 Rp.170.836.169
175 Rp.29.498.588 Rp.27.754.635 Rp.1.743.953 Rp.143.081.534
176 Rp.29.498.588 Rp.28.037.964 Rp.1.460.624 Rp.115.043.570
177 Rp.29.498.588 Rp.28.324.185 Rp.1.174.403 Rp.86.719.385
178 Rp.29.498.588 Rp.28.613.328 Rp.885.260 Rp.58.106.057
179 Rp.29.498.588 Rp.28.905.422 Rp.593.166 Rp.29.200.635
180 Rp.29.498.588 Rp.29.200.635 Rp.298.090 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp1,17mily
    RUMAH Dijual
    di Bandung
    Rp1,17mily
    • 4
    • 3
    • 137
    • 180
    Lihat Rincian
    Rp1,17mily
  • RUMAH Dijual
    di Bandung Barat
    Rp600jt
    RUMAH Dijual
    di Bandung Barat
    Rp600jt
    • 2
    • 2
    • 140
    • 130
    Lihat Rincian
    Rp600jt
  • APARTEMEN Disewa
    di Bandung
    Rp4jt/bln
    APARTEMEN Disewa
    di Bandung
    Rp4jt/bln
    • 1
    • 24
    Lihat Rincian
    Rp4jt/bln
  • TANAH Dijual
    di Bandung Barat
    Rp1,38mily
    TANAH Dijual
    di Bandung Barat
    Rp1,38mily
    • 230
    Lihat Rincian
    Rp1,38mily
  • RUMAH Dijual
    di Bandung
    Rp800jt
    RUMAH Dijual
    di Bandung
    Rp800jt
    • 6
    • 5
    • 480
    • 210
    Lihat Rincian
    Rp800jt
  • RUMAH Dijual
    di Bandung
    Rp875jt
    RUMAH Dijual
    di Bandung
    Rp875jt
    • 4
    • 2
    • 203
    • 170
    Lihat Rincian
    Rp875jt
  • RUMAH Dijual
    di Bandung
    Rp700jt
    RUMAH Dijual
    di Bandung
    Rp700jt
    • 3
    • 1
    • 161
    • 90
    Lihat Rincian
    Rp700jt
  • KOST Disewa
    di Bandung
    Rp1,7jt/bln
    KOST Disewa
    di Bandung
    Rp1,7jt/bln
    • 11
    • 11
    • 2000
    Lihat Rincian
    Rp1,7jt/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