Rumah di Kawaluyaan Indah, dekat sarana olahraga

Kawaluyaan Komplek Kawaluyaan Bandung Jawa Barat

Rp980jt
Bisa Nego
KPR: 8,18jt/bln

Iklan rumah ini telah ditandai terjual.

Agen telah menandai rumah ini sebagai terjual. Tapi Anda masih dapat melihat iklan serupa di Rumah Dijual di Bandung, 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.980.000.000 Dana Tunai yang Harus Disiapkan Rp.294.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.784.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.8.186.722 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.9.325.360 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.853.573.820
Total Pembayaran
Rp.1.939.413.820 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.784.000.000
1 Rp.8.186.722 Rp.1.980.055 Rp.6.206.667 Rp.782.019.945
2 Rp.8.186.722 Rp.1.995.731 Rp.6.190.991 Rp.780.024.214
3 Rp.8.186.722 Rp.2.011.530 Rp.6.175.192 Rp.778.012.684
4 Rp.8.186.722 Rp.2.027.455 Rp.6.159.267 Rp.775.985.229
5 Rp.8.186.722 Rp.2.043.506 Rp.6.143.216 Rp.773.941.723
6 Rp.8.186.722 Rp.2.059.683 Rp.6.127.039 Rp.771.882.040
7 Rp.8.186.722 Rp.2.075.989 Rp.6.110.733 Rp.769.806.051
8 Rp.8.186.722 Rp.2.092.424 Rp.6.094.298 Rp.767.713.627
9 Rp.8.186.722 Rp.2.108.989 Rp.6.077.733 Rp.765.604.638
10 Rp.8.186.722 Rp.2.125.685 Rp.6.061.037 Rp.763.478.953
11 Rp.8.186.722 Rp.2.142.514 Rp.6.044.208 Rp.761.336.439
12 Rp.8.186.722 Rp.2.159.475 Rp.6.027.247 Rp.759.176.964
13 Rp.8.186.722 Rp.2.176.571 Rp.6.010.151 Rp.757.000.393
14 Rp.8.186.722 Rp.2.193.802 Rp.5.992.920 Rp.754.806.591
15 Rp.8.186.722 Rp.2.211.170 Rp.5.975.552 Rp.752.595.421
16 Rp.8.186.722 Rp.2.228.675 Rp.5.958.047 Rp.750.366.746
17 Rp.8.186.722 Rp.2.246.319 Rp.5.940.403 Rp.748.120.427
18 Rp.8.186.722 Rp.2.264.102 Rp.5.922.620 Rp.745.856.325
19 Rp.8.186.722 Rp.2.282.026 Rp.5.904.696 Rp.743.574.299
20 Rp.8.186.722 Rp.2.300.092 Rp.5.886.630 Rp.741.274.207
21 Rp.8.186.722 Rp.2.318.301 Rp.5.868.421 Rp.738.955.906
22 Rp.8.186.722 Rp.2.336.654 Rp.5.850.068 Rp.736.619.252
23 Rp.8.186.722 Rp.2.355.153 Rp.5.831.569 Rp.734.264.099
24 Rp.8.186.722 Rp.2.373.798 Rp.5.812.924 Rp.731.890.301
25 Rp.8.186.722 Rp.2.392.590 Rp.5.794.132 Rp.729.497.711
26 Rp.8.186.722 Rp.2.411.532 Rp.5.775.190 Rp.727.086.179
27 Rp.8.186.722 Rp.2.430.623 Rp.5.756.099 Rp.724.655.556
28 Rp.8.186.722 Rp.2.449.866 Rp.5.736.856 Rp.722.205.690
29 Rp.8.186.722 Rp.2.469.260 Rp.5.717.462 Rp.719.736.430
30 Rp.8.186.722 Rp.2.488.809 Rp.5.697.913 Rp.717.247.621
31 Rp.8.186.722 Rp.2.508.512 Rp.5.678.210 Rp.714.739.109
32 Rp.8.186.722 Rp.2.528.371 Rp.5.658.351 Rp.712.210.738
33 Rp.8.186.722 Rp.2.548.387 Rp.5.638.335 Rp.709.662.351
34 Rp.8.186.722 Rp.2.568.562 Rp.5.618.160 Rp.707.093.789
35 Rp.8.186.722 Rp.2.588.896 Rp.5.597.826 Rp.704.504.893
36 Rp.8.186.722 Rp.2.609.392 Rp.5.577.330 Rp.701.895.501
37 Rp.9.325.360 Rp.2.160.177 Rp.7.165.183 Rp.699.735.324
38 Rp.9.325.360 Rp.2.182.229 Rp.7.143.131 Rp.697.553.095
39 Rp.9.325.360 Rp.2.204.505 Rp.7.120.855 Rp.695.348.590
40 Rp.9.325.360 Rp.2.227.010 Rp.7.098.350 Rp.693.121.580
41 Rp.9.325.360 Rp.2.249.744 Rp.7.075.616 Rp.690.871.836
42 Rp.9.325.360 Rp.2.272.710 Rp.7.052.650 Rp.688.599.126
43 Rp.9.325.360 Rp.2.295.911 Rp.7.029.449 Rp.686.303.215
44 Rp.9.325.360 Rp.2.319.348 Rp.7.006.012 Rp.683.983.867
45 Rp.9.325.360 Rp.2.343.025 Rp.6.982.335 Rp.681.640.842
46 Rp.9.325.360 Rp.2.366.943 Rp.6.958.417 Rp.679.273.899
47 Rp.9.325.360 Rp.2.391.106 Rp.6.934.254 Rp.676.882.793
48 Rp.9.325.360 Rp.2.415.515 Rp.6.909.845 Rp.674.467.278
49 Rp.9.325.360 Rp.2.440.173 Rp.6.885.187 Rp.672.027.105
50 Rp.9.325.360 Rp.2.465.083 Rp.6.860.277 Rp.669.562.022
51 Rp.9.325.360 Rp.2.490.248 Rp.6.835.112 Rp.667.071.774
52 Rp.9.325.360 Rp.2.515.669 Rp.6.809.691 Rp.664.556.105
53 Rp.9.325.360 Rp.2.541.350 Rp.6.784.010 Rp.662.014.755
54 Rp.9.325.360 Rp.2.567.293 Rp.6.758.067 Rp.659.447.462
55 Rp.9.325.360 Rp.2.593.500 Rp.6.731.860 Rp.656.853.962
56 Rp.9.325.360 Rp.2.619.976 Rp.6.705.384 Rp.654.233.986
57 Rp.9.325.360 Rp.2.646.721 Rp.6.678.639 Rp.651.587.265
58 Rp.9.325.360 Rp.2.673.740 Rp.6.651.620 Rp.648.913.525
59 Rp.9.325.360 Rp.2.701.034 Rp.6.624.326 Rp.646.212.491
60 Rp.9.325.360 Rp.2.728.607 Rp.6.596.753 Rp.643.483.884
61 Rp.9.325.360 Rp.2.756.462 Rp.6.568.898 Rp.640.727.422
62 Rp.9.325.360 Rp.2.784.601 Rp.6.540.759 Rp.637.942.821
63 Rp.9.325.360 Rp.2.813.027 Rp.6.512.333 Rp.635.129.794
64 Rp.9.325.360 Rp.2.841.743 Rp.6.483.617 Rp.632.288.051
65 Rp.9.325.360 Rp.2.870.753 Rp.6.454.607 Rp.629.417.298
66 Rp.9.325.360 Rp.2.900.058 Rp.6.425.302 Rp.626.517.240
67 Rp.9.325.360 Rp.2.929.663 Rp.6.395.697 Rp.623.587.577
68 Rp.9.325.360 Rp.2.959.570 Rp.6.365.790 Rp.620.628.007
69 Rp.9.325.360 Rp.2.989.782 Rp.6.335.578 Rp.617.638.225
70 Rp.9.325.360 Rp.3.020.303 Rp.6.305.057 Rp.614.617.922
71 Rp.9.325.360 Rp.3.051.135 Rp.6.274.225 Rp.611.566.787
72 Rp.9.325.360 Rp.3.082.282 Rp.6.243.078 Rp.608.484.505
73 Rp.9.325.360 Rp.3.113.747 Rp.6.211.613 Rp.605.370.758
74 Rp.9.325.360 Rp.3.145.534 Rp.6.179.826 Rp.602.225.224
75 Rp.9.325.360 Rp.3.177.644 Rp.6.147.716 Rp.599.047.580
76 Rp.9.325.360 Rp.3.210.083 Rp.6.115.277 Rp.595.837.497
77 Rp.9.325.360 Rp.3.242.852 Rp.6.082.508 Rp.592.594.645
78 Rp.9.325.360 Rp.3.275.956 Rp.6.049.404 Rp.589.318.689
79 Rp.9.325.360 Rp.3.309.398 Rp.6.015.962 Rp.586.009.291
80 Rp.9.325.360 Rp.3.343.182 Rp.5.982.178 Rp.582.666.109
81 Rp.9.325.360 Rp.3.377.310 Rp.5.948.050 Rp.579.288.799
82 Rp.9.325.360 Rp.3.411.787 Rp.5.913.573 Rp.575.877.012
83 Rp.9.325.360 Rp.3.446.616 Rp.5.878.744 Rp.572.430.396
84 Rp.9.325.360 Rp.3.481.800 Rp.5.843.560 Rp.568.948.596
85 Rp.9.325.360 Rp.3.517.343 Rp.5.808.017 Rp.565.431.253
86 Rp.9.325.360 Rp.3.553.249 Rp.5.772.111 Rp.561.878.004
87 Rp.9.325.360 Rp.3.589.522 Rp.5.735.838 Rp.558.288.482
88 Rp.9.325.360 Rp.3.626.165 Rp.5.699.195 Rp.554.662.317
89 Rp.9.325.360 Rp.3.663.182 Rp.5.662.178 Rp.550.999.135
90 Rp.9.325.360 Rp.3.700.577 Rp.5.624.783 Rp.547.298.558
91 Rp.9.325.360 Rp.3.738.354 Rp.5.587.006 Rp.543.560.204
92 Rp.9.325.360 Rp.3.776.516 Rp.5.548.844 Rp.539.783.688
93 Rp.9.325.360 Rp.3.815.068 Rp.5.510.292 Rp.535.968.620
94 Rp.9.325.360 Rp.3.854.014 Rp.5.471.346 Rp.532.114.606
95 Rp.9.325.360 Rp.3.893.357 Rp.5.432.003 Rp.528.221.249
96 Rp.9.325.360 Rp.3.933.101 Rp.5.392.259 Rp.524.288.148
97 Rp.9.325.360 Rp.3.973.252 Rp.5.352.108 Rp.520.314.896
98 Rp.9.325.360 Rp.4.013.812 Rp.5.311.548 Rp.516.301.084
99 Rp.9.325.360 Rp.4.054.786 Rp.5.270.574 Rp.512.246.298
100 Rp.9.325.360 Rp.4.096.179 Rp.5.229.181 Rp.508.150.119
101 Rp.9.325.360 Rp.4.137.994 Rp.5.187.366 Rp.504.012.125
102 Rp.9.325.360 Rp.4.180.236 Rp.5.145.124 Rp.499.831.889
103 Rp.9.325.360 Rp.4.222.909 Rp.5.102.451 Rp.495.608.980
104 Rp.9.325.360 Rp.4.266.018 Rp.5.059.342 Rp.491.342.962
105 Rp.9.325.360 Rp.4.309.567 Rp.5.015.793 Rp.487.033.395
106 Rp.9.325.360 Rp.4.353.561 Rp.4.971.799 Rp.482.679.834
107 Rp.9.325.360 Rp.4.398.003 Rp.4.927.357 Rp.478.281.831
108 Rp.9.325.360 Rp.4.442.900 Rp.4.882.460 Rp.473.838.931
109 Rp.9.325.360 Rp.4.488.254 Rp.4.837.106 Rp.469.350.677
110 Rp.9.325.360 Rp.4.534.072 Rp.4.791.288 Rp.464.816.605
111 Rp.9.325.360 Rp.4.580.357 Rp.4.745.003 Rp.460.236.248
112 Rp.9.325.360 Rp.4.627.115 Rp.4.698.245 Rp.455.609.133
113 Rp.9.325.360 Rp.4.674.350 Rp.4.651.010 Rp.450.934.783
114 Rp.9.325.360 Rp.4.722.067 Rp.4.603.293 Rp.446.212.716
115 Rp.9.325.360 Rp.4.770.272 Rp.4.555.088 Rp.441.442.444
116 Rp.9.325.360 Rp.4.818.968 Rp.4.506.392 Rp.436.623.476
117 Rp.9.325.360 Rp.4.868.162 Rp.4.457.198 Rp.431.755.314
118 Rp.9.325.360 Rp.4.917.858 Rp.4.407.502 Rp.426.837.456
119 Rp.9.325.360 Rp.4.968.061 Rp.4.357.299 Rp.421.869.395
120 Rp.9.325.360 Rp.5.018.777 Rp.4.306.583 Rp.416.850.618
121 Rp.9.325.360 Rp.5.070.010 Rp.4.255.350 Rp.411.780.608
122 Rp.9.325.360 Rp.5.121.766 Rp.4.203.594 Rp.406.658.842
123 Rp.9.325.360 Rp.5.174.051 Rp.4.151.309 Rp.401.484.791
124 Rp.9.325.360 Rp.5.226.869 Rp.4.098.491 Rp.396.257.922
125 Rp.9.325.360 Rp.5.280.227 Rp.4.045.133 Rp.390.977.695
126 Rp.9.325.360 Rp.5.334.129 Rp.3.991.231 Rp.385.643.566
127 Rp.9.325.360 Rp.5.388.582 Rp.3.936.778 Rp.380.254.984
128 Rp.9.325.360 Rp.5.443.590 Rp.3.881.770 Rp.374.811.394
129 Rp.9.325.360 Rp.5.499.160 Rp.3.826.200 Rp.369.312.234
130 Rp.9.325.360 Rp.5.555.298 Rp.3.770.062 Rp.363.756.936
131 Rp.9.325.360 Rp.5.612.008 Rp.3.713.352 Rp.358.144.928
132 Rp.9.325.360 Rp.5.669.297 Rp.3.656.063 Rp.352.475.631
133 Rp.9.325.360 Rp.5.727.171 Rp.3.598.189 Rp.346.748.460
134 Rp.9.325.360 Rp.5.785.636 Rp.3.539.724 Rp.340.962.824
135 Rp.9.325.360 Rp.5.844.698 Rp.3.480.662 Rp.335.118.126
136 Rp.9.325.360 Rp.5.904.362 Rp.3.420.998 Rp.329.213.764
137 Rp.9.325.360 Rp.5.964.636 Rp.3.360.724 Rp.323.249.128
138 Rp.9.325.360 Rp.6.025.525 Rp.3.299.835 Rp.317.223.603
139 Rp.9.325.360 Rp.6.087.036 Rp.3.238.324 Rp.311.136.567
140 Rp.9.325.360 Rp.6.149.174 Rp.3.176.186 Rp.304.987.393
141 Rp.9.325.360 Rp.6.211.947 Rp.3.113.413 Rp.298.775.446
142 Rp.9.325.360 Rp.6.275.361 Rp.3.049.999 Rp.292.500.085
143 Rp.9.325.360 Rp.6.339.422 Rp.2.985.938 Rp.286.160.663
144 Rp.9.325.360 Rp.6.404.137 Rp.2.921.223 Rp.279.756.526
145 Rp.9.325.360 Rp.6.469.512 Rp.2.855.848 Rp.273.287.014
146 Rp.9.325.360 Rp.6.535.555 Rp.2.789.805 Rp.266.751.459
147 Rp.9.325.360 Rp.6.602.272 Rp.2.723.088 Rp.260.149.187
148 Rp.9.325.360 Rp.6.669.670 Rp.2.655.690 Rp.253.479.517
149 Rp.9.325.360 Rp.6.737.757 Rp.2.587.603 Rp.246.741.760
150 Rp.9.325.360 Rp.6.806.538 Rp.2.518.822 Rp.239.935.222
151 Rp.9.325.360 Rp.6.876.021 Rp.2.449.339 Rp.233.059.201
152 Rp.9.325.360 Rp.6.946.214 Rp.2.379.146 Rp.226.112.987
153 Rp.9.325.360 Rp.7.017.123 Rp.2.308.237 Rp.219.095.864
154 Rp.9.325.360 Rp.7.088.756 Rp.2.236.604 Rp.212.007.108
155 Rp.9.325.360 Rp.7.161.121 Rp.2.164.239 Rp.204.845.987
156 Rp.9.325.360 Rp.7.234.224 Rp.2.091.136 Rp.197.611.763
157 Rp.9.325.360 Rp.7.308.073 Rp.2.017.287 Rp.190.303.690
158 Rp.9.325.360 Rp.7.382.676 Rp.1.942.684 Rp.182.921.014
159 Rp.9.325.360 Rp.7.458.041 Rp.1.867.319 Rp.175.462.973
160 Rp.9.325.360 Rp.7.534.175 Rp.1.791.185 Rp.167.928.798
161 Rp.9.325.360 Rp.7.611.087 Rp.1.714.273 Rp.160.317.711
162 Rp.9.325.360 Rp.7.688.783 Rp.1.636.577 Rp.152.628.928
163 Rp.9.325.360 Rp.7.767.273 Rp.1.558.087 Rp.144.861.655
164 Rp.9.325.360 Rp.7.846.564 Rp.1.478.796 Rp.137.015.091
165 Rp.9.325.360 Rp.7.926.664 Rp.1.398.696 Rp.129.088.427
166 Rp.9.325.360 Rp.8.007.582 Rp.1.317.778 Rp.121.080.845
167 Rp.9.325.360 Rp.8.089.326 Rp.1.236.034 Rp.112.991.519
168 Rp.9.325.360 Rp.8.171.905 Rp.1.153.455 Rp.104.819.614
169 Rp.9.325.360 Rp.8.255.326 Rp.1.070.034 Rp.96.564.288
170 Rp.9.325.360 Rp.8.339.600 Rp.985.760 Rp.88.224.688
171 Rp.9.325.360 Rp.8.424.733 Rp.900.627 Rp.79.799.955
172 Rp.9.325.360 Rp.8.510.735 Rp.814.625 Rp.71.289.220
173 Rp.9.325.360 Rp.8.597.616 Rp.727.744 Rp.62.691.604
174 Rp.9.325.360 Rp.8.685.383 Rp.639.977 Rp.54.006.221
175 Rp.9.325.360 Rp.8.774.046 Rp.551.314 Rp.45.232.175
176 Rp.9.325.360 Rp.8.863.615 Rp.461.745 Rp.36.368.560
177 Rp.9.325.360 Rp.8.954.098 Rp.371.262 Rp.27.414.462
178 Rp.9.325.360 Rp.9.045.504 Rp.279.856 Rp.18.368.958
179 Rp.9.325.360 Rp.9.137.844 Rp.187.516 Rp.9.231.114
180 Rp.9.325.360 Rp.9.231.114 Rp.94.234 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp29,7mily
    RUMAH Dijual
    di Bandung
    Rp29,7mily
    • 10
    • 3
    • 681
    • 662
    Lihat Rincian
    Rp29,7mily
  • KOST Disewa
    di Bandung
    Rp3,5jt/bln
    KOST Disewa
    di Bandung
    Rp3,5jt/bln
    • 1
    • 1
    • 40
    Lihat Rincian
    Rp3,5jt/bln
  • RUMAH Dijual
    di Bandung
    Rp13mily
    RUMAH Dijual
    di Bandung
    Rp13mily
    • 4
    • 2
    • 435
    • 172
    Lihat Rincian
    Rp13mily
  • KOST Disewa
    di Bandung
    Rp1,7jt/bln
    KOST Disewa
    di Bandung
    Rp1,7jt/bln
    • 11
    • 11
    • 2000
    Lihat Rincian
    Rp1,7jt/bln
  • VILA Dijual
    di Bandung Barat
    Rp850jt
    VILA Dijual
    di Bandung Barat
    Rp850jt
    • 2
    • 1
    • 258
    • 70
    Lihat Rincian
    Rp850jt
  • RUMAH Dijual
    di Bandung
    Rp3mily
    RUMAH Dijual
    di Bandung
    Rp3mily
    • 4
    • 3
    • 167
    • 180
    Lihat Rincian
    Rp3mily
  • VILA Disewa
    di Bandung Barat
    Rp850rb/hari
    VILA Disewa
    di Bandung Barat
    Rp850rb/hari
    • 2
    • 2
    • 3000
    • 100
    Lihat Rincian
    Rp850rb/hari
  • RUMAH Dijual
    di Bandung Barat
    Rp5,25mily
    RUMAH Dijual
    di Bandung Barat
    Rp5,25mily
    • 8
    • 5
    • 756
    • 590
    Lihat Rincian
    Rp5,25mily

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