Dijual Rumah di Hasanah City Padalarang Bandung harga mulai 180 jutaan

cirendeu bina karya padalarang Bandung Barat Jawa Barat

Rp186jt
KPR: 1,55jt/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.186.000.000 Dana Tunai yang Harus Disiapkan Rp.55.800.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.148.800.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.1.553.806 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.1.769.915 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.162.004.928
Total Pembayaran
Rp.368.092.928 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.148.800.000
1 Rp.1.553.806 Rp.375.806 Rp.1.178.000 Rp.148.424.194
2 Rp.1.553.806 Rp.378.781 Rp.1.175.025 Rp.148.045.413
3 Rp.1.553.806 Rp.381.780 Rp.1.172.026 Rp.147.663.633
4 Rp.1.553.806 Rp.384.802 Rp.1.169.004 Rp.147.278.831
5 Rp.1.553.806 Rp.387.849 Rp.1.165.957 Rp.146.890.982
6 Rp.1.553.806 Rp.390.919 Rp.1.162.887 Rp.146.500.063
7 Rp.1.553.806 Rp.394.014 Rp.1.159.792 Rp.146.106.049
8 Rp.1.553.806 Rp.397.133 Rp.1.156.673 Rp.145.708.916
9 Rp.1.553.806 Rp.400.277 Rp.1.153.529 Rp.145.308.639
10 Rp.1.553.806 Rp.403.446 Rp.1.150.360 Rp.144.905.193
11 Rp.1.553.806 Rp.406.640 Rp.1.147.166 Rp.144.498.553
12 Rp.1.553.806 Rp.409.859 Rp.1.143.947 Rp.144.088.694
13 Rp.1.553.806 Rp.413.104 Rp.1.140.702 Rp.143.675.590
14 Rp.1.553.806 Rp.416.374 Rp.1.137.432 Rp.143.259.216
15 Rp.1.553.806 Rp.419.671 Rp.1.134.135 Rp.142.839.545
16 Rp.1.553.806 Rp.422.993 Rp.1.130.813 Rp.142.416.552
17 Rp.1.553.806 Rp.426.342 Rp.1.127.464 Rp.141.990.210
18 Rp.1.553.806 Rp.429.717 Rp.1.124.089 Rp.141.560.493
19 Rp.1.553.806 Rp.433.119 Rp.1.120.687 Rp.141.127.374
20 Rp.1.553.806 Rp.436.548 Rp.1.117.258 Rp.140.690.826
21 Rp.1.553.806 Rp.440.004 Rp.1.113.802 Rp.140.250.822
22 Rp.1.553.806 Rp.443.487 Rp.1.110.319 Rp.139.807.335
23 Rp.1.553.806 Rp.446.998 Rp.1.106.808 Rp.139.360.337
24 Rp.1.553.806 Rp.450.537 Rp.1.103.269 Rp.138.909.800
25 Rp.1.553.806 Rp.454.103 Rp.1.099.703 Rp.138.455.697
26 Rp.1.553.806 Rp.457.698 Rp.1.096.108 Rp.137.997.999
27 Rp.1.553.806 Rp.461.322 Rp.1.092.484 Rp.137.536.677
28 Rp.1.553.806 Rp.464.974 Rp.1.088.832 Rp.137.071.703
29 Rp.1.553.806 Rp.468.655 Rp.1.085.151 Rp.136.603.048
30 Rp.1.553.806 Rp.472.365 Rp.1.081.441 Rp.136.130.683
31 Rp.1.553.806 Rp.476.105 Rp.1.077.701 Rp.135.654.578
32 Rp.1.553.806 Rp.479.874 Rp.1.073.932 Rp.135.174.704
33 Rp.1.553.806 Rp.483.673 Rp.1.070.133 Rp.134.691.031
34 Rp.1.553.806 Rp.487.502 Rp.1.066.304 Rp.134.203.529
35 Rp.1.553.806 Rp.491.361 Rp.1.062.445 Rp.133.712.168
36 Rp.1.553.806 Rp.495.251 Rp.1.058.555 Rp.133.216.917
37 Rp.1.769.915 Rp.409.992 Rp.1.359.923 Rp.132.806.925
38 Rp.1.769.915 Rp.414.178 Rp.1.355.737 Rp.132.392.747
39 Rp.1.769.915 Rp.418.406 Rp.1.351.509 Rp.131.974.341
40 Rp.1.769.915 Rp.422.677 Rp.1.347.238 Rp.131.551.664
41 Rp.1.769.915 Rp.426.992 Rp.1.342.923 Rp.131.124.672
42 Rp.1.769.915 Rp.431.351 Rp.1.338.564 Rp.130.693.321
43 Rp.1.769.915 Rp.435.754 Rp.1.334.161 Rp.130.257.567
44 Rp.1.769.915 Rp.440.202 Rp.1.329.713 Rp.129.817.365
45 Rp.1.769.915 Rp.444.696 Rp.1.325.219 Rp.129.372.669
46 Rp.1.769.915 Rp.449.236 Rp.1.320.679 Rp.128.923.433
47 Rp.1.769.915 Rp.453.822 Rp.1.316.093 Rp.128.469.611
48 Rp.1.769.915 Rp.458.454 Rp.1.311.461 Rp.128.011.157
49 Rp.1.769.915 Rp.463.134 Rp.1.306.781 Rp.127.548.023
50 Rp.1.769.915 Rp.467.862 Rp.1.302.053 Rp.127.080.161
51 Rp.1.769.915 Rp.472.638 Rp.1.297.277 Rp.126.607.523
52 Rp.1.769.915 Rp.477.463 Rp.1.292.452 Rp.126.130.060
53 Rp.1.769.915 Rp.482.337 Rp.1.287.578 Rp.125.647.723
54 Rp.1.769.915 Rp.487.261 Rp.1.282.654 Rp.125.160.462
55 Rp.1.769.915 Rp.492.235 Rp.1.277.680 Rp.124.668.227
56 Rp.1.769.915 Rp.497.260 Rp.1.272.655 Rp.124.170.967
57 Rp.1.769.915 Rp.502.336 Rp.1.267.579 Rp.123.668.631
58 Rp.1.769.915 Rp.507.464 Rp.1.262.451 Rp.123.161.167
59 Rp.1.769.915 Rp.512.645 Rp.1.257.270 Rp.122.648.522
60 Rp.1.769.915 Rp.517.878 Rp.1.252.037 Rp.122.130.644
61 Rp.1.769.915 Rp.523.165 Rp.1.246.750 Rp.121.607.479
62 Rp.1.769.915 Rp.528.505 Rp.1.241.410 Rp.121.078.974
63 Rp.1.769.915 Rp.533.900 Rp.1.236.015 Rp.120.545.074
64 Rp.1.769.915 Rp.539.351 Rp.1.230.564 Rp.120.005.723
65 Rp.1.769.915 Rp.544.857 Rp.1.225.058 Rp.119.460.866
66 Rp.1.769.915 Rp.550.419 Rp.1.219.496 Rp.118.910.447
67 Rp.1.769.915 Rp.556.038 Rp.1.213.877 Rp.118.354.409
68 Rp.1.769.915 Rp.561.714 Rp.1.208.201 Rp.117.792.695
69 Rp.1.769.915 Rp.567.448 Rp.1.202.467 Rp.117.225.247
70 Rp.1.769.915 Rp.573.241 Rp.1.196.674 Rp.116.652.006
71 Rp.1.769.915 Rp.579.092 Rp.1.190.823 Rp.116.072.914
72 Rp.1.769.915 Rp.585.004 Rp.1.184.911 Rp.115.487.910
73 Rp.1.769.915 Rp.590.976 Rp.1.178.939 Rp.114.896.934
74 Rp.1.769.915 Rp.597.009 Rp.1.172.906 Rp.114.299.925
75 Rp.1.769.915 Rp.603.103 Rp.1.166.812 Rp.113.696.822
76 Rp.1.769.915 Rp.609.260 Rp.1.160.655 Rp.113.087.562
77 Rp.1.769.915 Rp.615.479 Rp.1.154.436 Rp.112.472.083
78 Rp.1.769.915 Rp.621.762 Rp.1.148.153 Rp.111.850.321
79 Rp.1.769.915 Rp.628.110 Rp.1.141.805 Rp.111.222.211
80 Rp.1.769.915 Rp.634.522 Rp.1.135.393 Rp.110.587.689
81 Rp.1.769.915 Rp.640.999 Rp.1.128.916 Rp.109.946.690
82 Rp.1.769.915 Rp.647.543 Rp.1.122.372 Rp.109.299.147
83 Rp.1.769.915 Rp.654.153 Rp.1.115.762 Rp.108.644.994
84 Rp.1.769.915 Rp.660.831 Rp.1.109.084 Rp.107.984.163
85 Rp.1.769.915 Rp.667.577 Rp.1.102.338 Rp.107.316.586
86 Rp.1.769.915 Rp.674.392 Rp.1.095.523 Rp.106.642.194
87 Rp.1.769.915 Rp.681.276 Rp.1.088.639 Rp.105.960.918
88 Rp.1.769.915 Rp.688.231 Rp.1.081.684 Rp.105.272.687
89 Rp.1.769.915 Rp.695.256 Rp.1.074.659 Rp.104.577.431
90 Rp.1.769.915 Rp.702.354 Rp.1.067.561 Rp.103.875.077
91 Rp.1.769.915 Rp.709.524 Rp.1.060.391 Rp.103.165.553
92 Rp.1.769.915 Rp.716.767 Rp.1.053.148 Rp.102.448.786
93 Rp.1.769.915 Rp.724.084 Rp.1.045.831 Rp.101.724.702
94 Rp.1.769.915 Rp.731.475 Rp.1.038.440 Rp.100.993.227
95 Rp.1.769.915 Rp.738.942 Rp.1.030.973 Rp.100.254.285
96 Rp.1.769.915 Rp.746.486 Rp.1.023.429 Rp.99.507.799
97 Rp.1.769.915 Rp.754.106 Rp.1.015.809 Rp.98.753.693
98 Rp.1.769.915 Rp.761.804 Rp.1.008.111 Rp.97.991.889
99 Rp.1.769.915 Rp.769.581 Rp.1.000.334 Rp.97.222.308
100 Rp.1.769.915 Rp.777.437 Rp.992.478 Rp.96.444.871
101 Rp.1.769.915 Rp.785.374 Rp.984.541 Rp.95.659.497
102 Rp.1.769.915 Rp.793.391 Rp.976.524 Rp.94.866.106
103 Rp.1.769.915 Rp.801.490 Rp.968.425 Rp.94.064.616
104 Rp.1.769.915 Rp.809.672 Rp.960.243 Rp.93.254.944
105 Rp.1.769.915 Rp.817.937 Rp.951.978 Rp.92.437.007
106 Rp.1.769.915 Rp.826.287 Rp.943.628 Rp.91.610.720
107 Rp.1.769.915 Rp.834.722 Rp.935.193 Rp.90.775.998
108 Rp.1.769.915 Rp.843.243 Rp.926.672 Rp.89.932.755
109 Rp.1.769.915 Rp.851.851 Rp.918.064 Rp.89.080.904
110 Rp.1.769.915 Rp.860.547 Rp.909.368 Rp.88.220.357
111 Rp.1.769.915 Rp.869.332 Rp.900.583 Rp.87.351.025
112 Rp.1.769.915 Rp.878.207 Rp.891.708 Rp.86.472.818
113 Rp.1.769.915 Rp.887.172 Rp.882.743 Rp.85.585.646
114 Rp.1.769.915 Rp.896.228 Rp.873.687 Rp.84.689.418
115 Rp.1.769.915 Rp.905.377 Rp.864.538 Rp.83.784.041
116 Rp.1.769.915 Rp.914.620 Rp.855.295 Rp.82.869.421
117 Rp.1.769.915 Rp.923.956 Rp.845.959 Rp.81.945.465
118 Rp.1.769.915 Rp.933.388 Rp.836.527 Rp.81.012.077
119 Rp.1.769.915 Rp.942.917 Rp.826.998 Rp.80.069.160
120 Rp.1.769.915 Rp.952.542 Rp.817.373 Rp.79.116.618
121 Rp.1.769.915 Rp.962.266 Rp.807.649 Rp.78.154.352
122 Rp.1.769.915 Rp.972.089 Rp.797.826 Rp.77.182.263
123 Rp.1.769.915 Rp.982.013 Rp.787.902 Rp.76.200.250
124 Rp.1.769.915 Rp.992.037 Rp.777.878 Rp.75.208.213
125 Rp.1.769.915 Rp.1.002.164 Rp.767.751 Rp.74.206.049
126 Rp.1.769.915 Rp.1.012.395 Rp.757.520 Rp.73.193.654
127 Rp.1.769.915 Rp.1.022.730 Rp.747.185 Rp.72.170.924
128 Rp.1.769.915 Rp.1.033.170 Rp.736.745 Rp.71.137.754
129 Rp.1.769.915 Rp.1.043.717 Rp.726.198 Rp.70.094.037
130 Rp.1.769.915 Rp.1.054.372 Rp.715.543 Rp.69.039.665
131 Rp.1.769.915 Rp.1.065.135 Rp.704.780 Rp.67.974.530
132 Rp.1.769.915 Rp.1.076.008 Rp.693.907 Rp.66.898.522
133 Rp.1.769.915 Rp.1.086.993 Rp.682.922 Rp.65.811.529
134 Rp.1.769.915 Rp.1.098.089 Rp.671.826 Rp.64.713.440
135 Rp.1.769.915 Rp.1.109.299 Rp.660.616 Rp.63.604.141
136 Rp.1.769.915 Rp.1.120.623 Rp.649.292 Rp.62.483.518
137 Rp.1.769.915 Rp.1.132.062 Rp.637.853 Rp.61.351.456
138 Rp.1.769.915 Rp.1.143.619 Rp.626.296 Rp.60.207.837
139 Rp.1.769.915 Rp.1.155.293 Rp.614.622 Rp.59.052.544
140 Rp.1.769.915 Rp.1.167.087 Rp.602.828 Rp.57.885.457
141 Rp.1.769.915 Rp.1.179.001 Rp.590.914 Rp.56.706.456
142 Rp.1.769.915 Rp.1.191.037 Rp.578.878 Rp.55.515.419
143 Rp.1.769.915 Rp.1.203.195 Rp.566.720 Rp.54.312.224
144 Rp.1.769.915 Rp.1.215.478 Rp.554.437 Rp.53.096.746
145 Rp.1.769.915 Rp.1.227.886 Rp.542.029 Rp.51.868.860
146 Rp.1.769.915 Rp.1.240.420 Rp.529.495 Rp.50.628.440
147 Rp.1.769.915 Rp.1.253.083 Rp.516.832 Rp.49.375.357
148 Rp.1.769.915 Rp.1.265.875 Rp.504.040 Rp.48.109.482
149 Rp.1.769.915 Rp.1.278.797 Rp.491.118 Rp.46.830.685
150 Rp.1.769.915 Rp.1.291.852 Rp.478.063 Rp.45.538.833
151 Rp.1.769.915 Rp.1.305.039 Rp.464.876 Rp.44.233.794
152 Rp.1.769.915 Rp.1.318.362 Rp.451.553 Rp.42.915.432
153 Rp.1.769.915 Rp.1.331.820 Rp.438.095 Rp.41.583.612
154 Rp.1.769.915 Rp.1.345.416 Rp.424.499 Rp.40.238.196
155 Rp.1.769.915 Rp.1.359.150 Rp.410.765 Rp.38.879.046
156 Rp.1.769.915 Rp.1.373.025 Rp.396.890 Rp.37.506.021
157 Rp.1.769.915 Rp.1.387.041 Rp.382.874 Rp.36.118.980
158 Rp.1.769.915 Rp.1.401.200 Rp.368.715 Rp.34.717.780
159 Rp.1.769.915 Rp.1.415.504 Rp.354.411 Rp.33.302.276
160 Rp.1.769.915 Rp.1.429.954 Rp.339.961 Rp.31.872.322
161 Rp.1.769.915 Rp.1.444.552 Rp.325.363 Rp.30.427.770
162 Rp.1.769.915 Rp.1.459.298 Rp.310.617 Rp.28.968.472
163 Rp.1.769.915 Rp.1.474.195 Rp.295.720 Rp.27.494.277
164 Rp.1.769.915 Rp.1.489.244 Rp.280.671 Rp.26.005.033
165 Rp.1.769.915 Rp.1.504.447 Rp.265.468 Rp.24.500.586
166 Rp.1.769.915 Rp.1.519.805 Rp.250.110 Rp.22.980.781
167 Rp.1.769.915 Rp.1.535.320 Rp.234.595 Rp.21.445.461
168 Rp.1.769.915 Rp.1.550.993 Rp.218.922 Rp.19.894.468
169 Rp.1.769.915 Rp.1.566.826 Rp.203.089 Rp.18.327.642
170 Rp.1.769.915 Rp.1.582.820 Rp.187.095 Rp.16.744.822
171 Rp.1.769.915 Rp.1.598.978 Rp.170.937 Rp.15.145.844
172 Rp.1.769.915 Rp.1.615.301 Rp.154.614 Rp.13.530.543
173 Rp.1.769.915 Rp.1.631.791 Rp.138.124 Rp.11.898.752
174 Rp.1.769.915 Rp.1.648.449 Rp.121.466 Rp.10.250.303
175 Rp.1.769.915 Rp.1.665.276 Rp.104.639 Rp.8.585.027
176 Rp.1.769.915 Rp.1.682.276 Rp.87.639 Rp.6.902.751
177 Rp.1.769.915 Rp.1.699.449 Rp.70.466 Rp.5.203.302
178 Rp.1.769.915 Rp.1.716.798 Rp.53.117 Rp.3.486.504
179 Rp.1.769.915 Rp.1.734.324 Rp.35.591 Rp.1.752.180
180 Rp.1.769.915 Rp.1.752.180 Rp.17.887 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily
  • RUMAH Dijual
    di Bandung
    Rp3,5mily
    RUMAH Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 470
    • 300
    Lihat Rincian
    Rp3,5mily
  • 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
    Rp825jt
    RUMAH Dijual
    di Bandung
    Rp825jt
    • 6
    • 5
    • 480
    • 210
    Lihat Rincian
    Rp825jt
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily

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