Rumah Kost Asset Bagus Dekat Kampus ITB.

Jl. Sangkuriang S9 Dago Bandung Jawa Barat

Rp5,5mily
KPR: 45,9jt/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.5.500.000.000 Dana Tunai yang Harus Disiapkan Rp.1.650.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.4.400.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.45.945.886 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.52.336.205 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.4.790.465.452
Total Pembayaran
Rp.10.884.465.452 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.4.400.000.000
1 Rp.45.945.886 Rp.11.112.553 Rp.34.833.333 Rp.4.388.887.447
2 Rp.45.945.886 Rp.11.200.527 Rp.34.745.359 Rp.4.377.686.920
3 Rp.45.945.886 Rp.11.289.198 Rp.34.656.688 Rp.4.366.397.722
4 Rp.45.945.886 Rp.11.378.571 Rp.34.567.315 Rp.4.355.019.151
5 Rp.45.945.886 Rp.11.468.651 Rp.34.477.235 Rp.4.343.550.500
6 Rp.45.945.886 Rp.11.559.445 Rp.34.386.441 Rp.4.331.991.055
7 Rp.45.945.886 Rp.11.650.957 Rp.34.294.929 Rp.4.320.340.098
8 Rp.45.945.886 Rp.11.743.194 Rp.34.202.692 Rp.4.308.596.904
9 Rp.45.945.886 Rp.11.836.161 Rp.34.109.725 Rp.4.296.760.743
10 Rp.45.945.886 Rp.11.929.863 Rp.34.016.023 Rp.4.284.830.880
11 Rp.45.945.886 Rp.12.024.308 Rp.33.921.578 Rp.4.272.806.572
12 Rp.45.945.886 Rp.12.119.501 Rp.33.826.385 Rp.4.260.687.071
13 Rp.45.945.886 Rp.12.215.447 Rp.33.730.439 Rp.4.248.471.624
14 Rp.45.945.886 Rp.12.312.152 Rp.33.633.734 Rp.4.236.159.472
15 Rp.45.945.886 Rp.12.409.624 Rp.33.536.262 Rp.4.223.749.848
16 Rp.45.945.886 Rp.12.507.866 Rp.33.438.020 Rp.4.211.241.982
17 Rp.45.945.886 Rp.12.606.887 Rp.33.338.999 Rp.4.198.635.095
18 Rp.45.945.886 Rp.12.706.691 Rp.33.239.195 Rp.4.185.928.404
19 Rp.45.945.886 Rp.12.807.286 Rp.33.138.600 Rp.4.173.121.118
20 Rp.45.945.886 Rp.12.908.677 Rp.33.037.209 Rp.4.160.212.441
21 Rp.45.945.886 Rp.13.010.871 Rp.32.935.015 Rp.4.147.201.570
22 Rp.45.945.886 Rp.13.113.874 Rp.32.832.012 Rp.4.134.087.696
23 Rp.45.945.886 Rp.13.217.692 Rp.32.728.194 Rp.4.120.870.004
24 Rp.45.945.886 Rp.13.322.332 Rp.32.623.554 Rp.4.107.547.672
25 Rp.45.945.886 Rp.13.427.800 Rp.32.518.086 Rp.4.094.119.872
26 Rp.45.945.886 Rp.13.534.104 Rp.32.411.782 Rp.4.080.585.768
27 Rp.45.945.886 Rp.13.641.249 Rp.32.304.637 Rp.4.066.944.519
28 Rp.45.945.886 Rp.13.749.242 Rp.32.196.644 Rp.4.053.195.277
29 Rp.45.945.886 Rp.13.858.090 Rp.32.087.796 Rp.4.039.337.187
30 Rp.45.945.886 Rp.13.967.800 Rp.31.978.086 Rp.4.025.369.387
31 Rp.45.945.886 Rp.14.078.378 Rp.31.867.508 Rp.4.011.291.009
32 Rp.45.945.886 Rp.14.189.832 Rp.31.756.054 Rp.3.997.101.177
33 Rp.45.945.886 Rp.14.302.168 Rp.31.643.718 Rp.3.982.799.009
34 Rp.45.945.886 Rp.14.415.394 Rp.31.530.492 Rp.3.968.383.615
35 Rp.45.945.886 Rp.14.529.516 Rp.31.416.370 Rp.3.953.854.099
36 Rp.45.945.886 Rp.14.644.541 Rp.31.301.345 Rp.3.939.209.558
37 Rp.52.336.205 Rp.12.123.441 Rp.40.212.764 Rp.3.927.086.117
38 Rp.52.336.205 Rp.12.247.201 Rp.40.089.004 Rp.3.914.838.916
39 Rp.52.336.205 Rp.12.372.224 Rp.39.963.981 Rp.3.902.466.692
40 Rp.52.336.205 Rp.12.498.524 Rp.39.837.681 Rp.3.889.968.168
41 Rp.52.336.205 Rp.12.626.113 Rp.39.710.092 Rp.3.877.342.055
42 Rp.52.336.205 Rp.12.755.005 Rp.39.581.200 Rp.3.864.587.050
43 Rp.52.336.205 Rp.12.885.212 Rp.39.450.993 Rp.3.851.701.838
44 Rp.52.336.205 Rp.13.016.749 Rp.39.319.456 Rp.3.838.685.089
45 Rp.52.336.205 Rp.13.149.628 Rp.39.186.577 Rp.3.825.535.461
46 Rp.52.336.205 Rp.13.283.864 Rp.39.052.341 Rp.3.812.251.597
47 Rp.52.336.205 Rp.13.419.470 Rp.38.916.735 Rp.3.798.832.127
48 Rp.52.336.205 Rp.13.556.460 Rp.38.779.745 Rp.3.785.275.667
49 Rp.52.336.205 Rp.13.694.849 Rp.38.641.356 Rp.3.771.580.818
50 Rp.52.336.205 Rp.13.834.651 Rp.38.501.554 Rp.3.757.746.167
51 Rp.52.336.205 Rp.13.975.880 Rp.38.360.325 Rp.3.743.770.287
52 Rp.52.336.205 Rp.14.118.550 Rp.38.217.655 Rp.3.729.651.737
53 Rp.52.336.205 Rp.14.262.677 Rp.38.073.528 Rp.3.715.389.060
54 Rp.52.336.205 Rp.14.408.275 Rp.37.927.930 Rp.3.700.980.785
55 Rp.52.336.205 Rp.14.555.359 Rp.37.780.846 Rp.3.686.425.426
56 Rp.52.336.205 Rp.14.703.945 Rp.37.632.260 Rp.3.671.721.481
57 Rp.52.336.205 Rp.14.854.048 Rp.37.482.157 Rp.3.656.867.433
58 Rp.52.336.205 Rp.15.005.683 Rp.37.330.522 Rp.3.641.861.750
59 Rp.52.336.205 Rp.15.158.866 Rp.37.177.339 Rp.3.626.702.884
60 Rp.52.336.205 Rp.15.313.613 Rp.37.022.592 Rp.3.611.389.271
61 Rp.52.336.205 Rp.15.469.940 Rp.36.866.265 Rp.3.595.919.331
62 Rp.52.336.205 Rp.15.627.862 Rp.36.708.343 Rp.3.580.291.469
63 Rp.52.336.205 Rp.15.787.396 Rp.36.548.809 Rp.3.564.504.073
64 Rp.52.336.205 Rp.15.948.559 Rp.36.387.646 Rp.3.548.555.514
65 Rp.52.336.205 Rp.16.111.367 Rp.36.224.838 Rp.3.532.444.147
66 Rp.52.336.205 Rp.16.275.838 Rp.36.060.367 Rp.3.516.168.309
67 Rp.52.336.205 Rp.16.441.987 Rp.35.894.218 Rp.3.499.726.322
68 Rp.52.336.205 Rp.16.609.832 Rp.35.726.373 Rp.3.483.116.490
69 Rp.52.336.205 Rp.16.779.391 Rp.35.556.814 Rp.3.466.337.099
70 Rp.52.336.205 Rp.16.950.680 Rp.35.385.525 Rp.3.449.386.419
71 Rp.52.336.205 Rp.17.123.719 Rp.35.212.486 Rp.3.432.262.700
72 Rp.52.336.205 Rp.17.298.523 Rp.35.037.682 Rp.3.414.964.177
73 Rp.52.336.205 Rp.17.475.112 Rp.34.861.093 Rp.3.397.489.065
74 Rp.52.336.205 Rp.17.653.504 Rp.34.682.701 Rp.3.379.835.561
75 Rp.52.336.205 Rp.17.833.717 Rp.34.502.488 Rp.3.362.001.844
76 Rp.52.336.205 Rp.18.015.770 Rp.34.320.435 Rp.3.343.986.074
77 Rp.52.336.205 Rp.18.199.680 Rp.34.136.525 Rp.3.325.786.394
78 Rp.52.336.205 Rp.18.385.469 Rp.33.950.736 Rp.3.307.400.925
79 Rp.52.336.205 Rp.18.573.154 Rp.33.763.051 Rp.3.288.827.771
80 Rp.52.336.205 Rp.18.762.755 Rp.33.573.450 Rp.3.270.065.016
81 Rp.52.336.205 Rp.18.954.291 Rp.33.381.914 Rp.3.251.110.725
82 Rp.52.336.205 Rp.19.147.783 Rp.33.188.422 Rp.3.231.962.942
83 Rp.52.336.205 Rp.19.343.250 Rp.32.992.955 Rp.3.212.619.692
84 Rp.52.336.205 Rp.19.540.712 Rp.32.795.493 Rp.3.193.078.980
85 Rp.52.336.205 Rp.19.740.190 Rp.32.596.015 Rp.3.173.338.790
86 Rp.52.336.205 Rp.19.941.705 Rp.32.394.500 Rp.3.153.397.085
87 Rp.52.336.205 Rp.20.145.276 Rp.32.190.929 Rp.3.133.251.809
88 Rp.52.336.205 Rp.20.350.926 Rp.31.985.279 Rp.3.112.900.883
89 Rp.52.336.205 Rp.20.558.675 Rp.31.777.530 Rp.3.092.342.208
90 Rp.52.336.205 Rp.20.768.545 Rp.31.567.660 Rp.3.071.573.663
91 Rp.52.336.205 Rp.20.980.557 Rp.31.355.648 Rp.3.050.593.106
92 Rp.52.336.205 Rp.21.194.734 Rp.31.141.471 Rp.3.029.398.372
93 Rp.52.336.205 Rp.21.411.097 Rp.30.925.108 Rp.3.007.987.275
94 Rp.52.336.205 Rp.21.629.668 Rp.30.706.537 Rp.2.986.357.607
95 Rp.52.336.205 Rp.21.850.471 Rp.30.485.734 Rp.2.964.507.136
96 Rp.52.336.205 Rp.22.073.528 Rp.30.262.677 Rp.2.942.433.608
97 Rp.52.336.205 Rp.22.298.862 Rp.30.037.343 Rp.2.920.134.746
98 Rp.52.336.205 Rp.22.526.496 Rp.29.809.709 Rp.2.897.608.250
99 Rp.52.336.205 Rp.22.756.454 Rp.29.579.751 Rp.2.874.851.796
100 Rp.52.336.205 Rp.22.988.760 Rp.29.347.445 Rp.2.851.863.036
101 Rp.52.336.205 Rp.23.223.437 Rp.29.112.768 Rp.2.828.639.599
102 Rp.52.336.205 Rp.23.460.509 Rp.28.875.696 Rp.2.805.179.090
103 Rp.52.336.205 Rp.23.700.002 Rp.28.636.203 Rp.2.781.479.088
104 Rp.52.336.205 Rp.23.941.939 Rp.28.394.266 Rp.2.757.537.149
105 Rp.52.336.205 Rp.24.186.347 Rp.28.149.858 Rp.2.733.350.802
106 Rp.52.336.205 Rp.24.433.249 Rp.27.902.956 Rp.2.708.917.553
107 Rp.52.336.205 Rp.24.682.672 Rp.27.653.533 Rp.2.684.234.881
108 Rp.52.336.205 Rp.24.934.641 Rp.27.401.564 Rp.2.659.300.240
109 Rp.52.336.205 Rp.25.189.182 Rp.27.147.023 Rp.2.634.111.058
110 Rp.52.336.205 Rp.25.446.321 Rp.26.889.884 Rp.2.608.664.737
111 Rp.52.336.205 Rp.25.706.086 Rp.26.630.119 Rp.2.582.958.651
112 Rp.52.336.205 Rp.25.968.502 Rp.26.367.703 Rp.2.556.990.149
113 Rp.52.336.205 Rp.26.233.597 Rp.26.102.608 Rp.2.530.756.552
114 Rp.52.336.205 Rp.26.501.399 Rp.25.834.806 Rp.2.504.255.153
115 Rp.52.336.205 Rp.26.771.934 Rp.25.564.271 Rp.2.477.483.219
116 Rp.52.336.205 Rp.27.045.230 Rp.25.290.975 Rp.2.450.437.989
117 Rp.52.336.205 Rp.27.321.317 Rp.25.014.888 Rp.2.423.116.672
118 Rp.52.336.205 Rp.27.600.222 Rp.24.735.983 Rp.2.395.516.450
119 Rp.52.336.205 Rp.27.881.975 Rp.24.454.230 Rp.2.367.634.475
120 Rp.52.336.205 Rp.28.166.603 Rp.24.169.602 Rp.2.339.467.872
121 Rp.52.336.205 Rp.28.454.137 Rp.23.882.068 Rp.2.311.013.735
122 Rp.52.336.205 Rp.28.744.606 Rp.23.591.599 Rp.2.282.269.129
123 Rp.52.336.205 Rp.29.038.041 Rp.23.298.164 Rp.2.253.231.088
124 Rp.52.336.205 Rp.29.334.471 Rp.23.001.734 Rp.2.223.896.617
125 Rp.52.336.205 Rp.29.633.927 Rp.22.702.278 Rp.2.194.262.690
126 Rp.52.336.205 Rp.29.936.440 Rp.22.399.765 Rp.2.164.326.250
127 Rp.52.336.205 Rp.30.242.041 Rp.22.094.164 Rp.2.134.084.209
128 Rp.52.336.205 Rp.30.550.762 Rp.21.785.443 Rp.2.103.533.447
129 Rp.52.336.205 Rp.30.862.634 Rp.21.473.571 Rp.2.072.670.813
130 Rp.52.336.205 Rp.31.177.690 Rp.21.158.515 Rp.2.041.493.123
131 Rp.52.336.205 Rp.31.495.963 Rp.20.840.242 Rp.2.009.997.160
132 Rp.52.336.205 Rp.31.817.484 Rp.20.518.721 Rp.1.978.179.676
133 Rp.52.336.205 Rp.32.142.287 Rp.20.193.918 Rp.1.946.037.389
134 Rp.52.336.205 Rp.32.470.407 Rp.19.865.798 Rp.1.913.566.982
135 Rp.52.336.205 Rp.32.801.875 Rp.19.534.330 Rp.1.880.765.107
136 Rp.52.336.205 Rp.33.136.728 Rp.19.199.477 Rp.1.847.628.379
137 Rp.52.336.205 Rp.33.474.999 Rp.18.861.206 Rp.1.814.153.380
138 Rp.52.336.205 Rp.33.816.723 Rp.18.519.482 Rp.1.780.336.657
139 Rp.52.336.205 Rp.34.161.935 Rp.18.174.270 Rp.1.746.174.722
140 Rp.52.336.205 Rp.34.510.671 Rp.17.825.534 Rp.1.711.664.051
141 Rp.52.336.205 Rp.34.862.968 Rp.17.473.237 Rp.1.676.801.083
142 Rp.52.336.205 Rp.35.218.861 Rp.17.117.344 Rp.1.641.582.222
143 Rp.52.336.205 Rp.35.578.386 Rp.16.757.819 Rp.1.606.003.836
144 Rp.52.336.205 Rp.35.941.583 Rp.16.394.622 Rp.1.570.062.253
145 Rp.52.336.205 Rp.36.308.486 Rp.16.027.719 Rp.1.533.753.767
146 Rp.52.336.205 Rp.36.679.135 Rp.15.657.070 Rp.1.497.074.632
147 Rp.52.336.205 Rp.37.053.568 Rp.15.282.637 Rp.1.460.021.064
148 Rp.52.336.205 Rp.37.431.823 Rp.14.904.382 Rp.1.422.589.241
149 Rp.52.336.205 Rp.37.813.940 Rp.14.522.265 Rp.1.384.775.301
150 Rp.52.336.205 Rp.38.199.957 Rp.14.136.248 Rp.1.346.575.344
151 Rp.52.336.205 Rp.38.589.915 Rp.13.746.290 Rp.1.307.985.429
152 Rp.52.336.205 Rp.38.983.854 Rp.13.352.351 Rp.1.269.001.575
153 Rp.52.336.205 Rp.39.381.814 Rp.12.954.391 Rp.1.229.619.761
154 Rp.52.336.205 Rp.39.783.837 Rp.12.552.368 Rp.1.189.835.924
155 Rp.52.336.205 Rp.40.189.963 Rp.12.146.242 Rp.1.149.645.961
156 Rp.52.336.205 Rp.40.600.236 Rp.11.735.969 Rp.1.109.045.725
157 Rp.52.336.205 Rp.41.014.697 Rp.11.321.508 Rp.1.068.031.028
158 Rp.52.336.205 Rp.41.433.388 Rp.10.902.817 Rp.1.026.597.640
159 Rp.52.336.205 Rp.41.856.354 Rp.10.479.851 Rp.984.741.286
160 Rp.52.336.205 Rp.42.283.638 Rp.10.052.567 Rp.942.457.648
161 Rp.52.336.205 Rp.42.715.283 Rp.9.620.922 Rp.899.742.365
162 Rp.52.336.205 Rp.43.151.335 Rp.9.184.870 Rp.856.591.030
163 Rp.52.336.205 Rp.43.591.838 Rp.8.744.367 Rp.812.999.192
164 Rp.52.336.205 Rp.44.036.838 Rp.8.299.367 Rp.768.962.354
165 Rp.52.336.205 Rp.44.486.381 Rp.7.849.824 Rp.724.475.973
166 Rp.52.336.205 Rp.44.940.513 Rp.7.395.692 Rp.679.535.460
167 Rp.52.336.205 Rp.45.399.281 Rp.6.936.924 Rp.634.136.179
168 Rp.52.336.205 Rp.45.862.732 Rp.6.473.473 Rp.588.273.447
169 Rp.52.336.205 Rp.46.330.914 Rp.6.005.291 Rp.541.942.533
170 Rp.52.336.205 Rp.46.803.875 Rp.5.532.330 Rp.495.138.658
171 Rp.52.336.205 Rp.47.281.665 Rp.5.054.540 Rp.447.856.993
172 Rp.52.336.205 Rp.47.764.332 Rp.4.571.873 Rp.400.092.661
173 Rp.52.336.205 Rp.48.251.926 Rp.4.084.279 Rp.351.840.735
174 Rp.52.336.205 Rp.48.744.497 Rp.3.591.708 Rp.303.096.238
175 Rp.52.336.205 Rp.49.242.098 Rp.3.094.107 Rp.253.854.140
176 Rp.52.336.205 Rp.49.744.777 Rp.2.591.428 Rp.204.109.363
177 Rp.52.336.205 Rp.50.252.589 Rp.2.083.616 Rp.153.856.774
178 Rp.52.336.205 Rp.50.765.584 Rp.1.570.621 Rp.103.091.190
179 Rp.52.336.205 Rp.51.283.816 Rp.1.052.389 Rp.51.807.374
180 Rp.52.336.205 Rp.51.807.374 Rp.528.867 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • KOST Dijual
    di Bandung
    Rp700jt
    KOST Dijual
    di Bandung
    Rp700jt
    • 15
    • 3
    • 153
    • 110
    Lihat Rincian
    Rp700jt
  • 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
  • RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    • 4
    • 3
    • 385
    • 300
    Lihat Rincian
    Rp3,1mily
  • KOST Disewa
    di Bandung
    Rp1,7jt/bln
    KOST Disewa
    di Bandung
    Rp1,7jt/bln
    • 11
    • 11
    • 2000
    Lihat Rincian
    Rp1,7jt/bln
  • RUKO Dijual
    di Bandung
    Rp3,75mily
    RUKO Dijual
    di Bandung
    Rp3,75mily
    • 1
    • 2
    • 103
    • 311
    Lihat Rincian
    Rp3,75mily
  • KOST Disewa
    di Bandung
    Rp3,5jt/bln
    KOST Disewa
    di Bandung
    Rp3,5jt/bln
    • 1
    • 1
    • 40
    Lihat Rincian
    Rp3,5jt/bln
  • TANAH Dijual
    di Bandung
    Rp3,37mily
    Terjual
    TANAH Dijual
    di Bandung
    Rp3,37mily
    • 375
    Lihat Rincian
    Rp3,37mily

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