rumah di pasteur setrasari dekat maranatha murahhh..!!!

setrasari sukahaji pasteur Bandung Jawa Barat

Rp3mily
Bisa Nego
KPR: 25jt/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.3.000.000.000 Dana Tunai yang Harus Disiapkan Rp.900.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.400.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.25.061.392 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.28.547.021 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.612.981.205
Total Pembayaran
Rp.5.936.981.205 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.2.400.000.000
1 Rp.25.061.392 Rp.6.061.392 Rp.19.000.000 Rp.2.393.938.608
2 Rp.25.061.392 Rp.6.109.378 Rp.18.952.014 Rp.2.387.829.230
3 Rp.25.061.392 Rp.6.157.744 Rp.18.903.648 Rp.2.381.671.486
4 Rp.25.061.392 Rp.6.206.493 Rp.18.854.899 Rp.2.375.464.993
5 Rp.25.061.392 Rp.6.255.627 Rp.18.805.765 Rp.2.369.209.366
6 Rp.25.061.392 Rp.6.305.151 Rp.18.756.241 Rp.2.362.904.215
7 Rp.25.061.392 Rp.6.355.067 Rp.18.706.325 Rp.2.356.549.148
8 Rp.25.061.392 Rp.6.405.378 Rp.18.656.014 Rp.2.350.143.770
9 Rp.25.061.392 Rp.6.456.087 Rp.18.605.305 Rp.2.343.687.683
10 Rp.25.061.392 Rp.6.507.198 Rp.18.554.194 Rp.2.337.180.485
11 Rp.25.061.392 Rp.6.558.713 Rp.18.502.679 Rp.2.330.621.772
12 Rp.25.061.392 Rp.6.610.636 Rp.18.450.756 Rp.2.324.011.136
13 Rp.25.061.392 Rp.6.662.971 Rp.18.398.421 Rp.2.317.348.165
14 Rp.25.061.392 Rp.6.715.719 Rp.18.345.673 Rp.2.310.632.446
15 Rp.25.061.392 Rp.6.768.885 Rp.18.292.507 Rp.2.303.863.561
16 Rp.25.061.392 Rp.6.822.472 Rp.18.238.920 Rp.2.297.041.089
17 Rp.25.061.392 Rp.6.876.483 Rp.18.184.909 Rp.2.290.164.606
18 Rp.25.061.392 Rp.6.930.922 Rp.18.130.470 Rp.2.283.233.684
19 Rp.25.061.392 Rp.6.985.792 Rp.18.075.600 Rp.2.276.247.892
20 Rp.25.061.392 Rp.7.041.096 Rp.18.020.296 Rp.2.269.206.796
21 Rp.25.061.392 Rp.7.096.838 Rp.17.964.554 Rp.2.262.109.958
22 Rp.25.061.392 Rp.7.153.021 Rp.17.908.371 Rp.2.254.956.937
23 Rp.25.061.392 Rp.7.209.650 Rp.17.851.742 Rp.2.247.747.287
24 Rp.25.061.392 Rp.7.266.726 Rp.17.794.666 Rp.2.240.480.561
25 Rp.25.061.392 Rp.7.324.254 Rp.17.737.138 Rp.2.233.156.307
26 Rp.25.061.392 Rp.7.382.238 Rp.17.679.154 Rp.2.225.774.069
27 Rp.25.061.392 Rp.7.440.681 Rp.17.620.711 Rp.2.218.333.388
28 Rp.25.061.392 Rp.7.499.586 Rp.17.561.806 Rp.2.210.833.802
29 Rp.25.061.392 Rp.7.558.958 Rp.17.502.434 Rp.2.203.274.844
30 Rp.25.061.392 Rp.7.618.799 Rp.17.442.593 Rp.2.195.656.045
31 Rp.25.061.392 Rp.7.679.115 Rp.17.382.277 Rp.2.187.976.930
32 Rp.25.061.392 Rp.7.739.908 Rp.17.321.484 Rp.2.180.237.022
33 Rp.25.061.392 Rp.7.801.182 Rp.17.260.210 Rp.2.172.435.840
34 Rp.25.061.392 Rp.7.862.942 Rp.17.198.450 Rp.2.164.572.898
35 Rp.25.061.392 Rp.7.925.190 Rp.17.136.202 Rp.2.156.647.708
36 Rp.25.061.392 Rp.7.987.931 Rp.17.073.461 Rp.2.148.659.777
37 Rp.28.547.021 Rp.6.612.786 Rp.21.934.235 Rp.2.142.046.991
38 Rp.28.547.021 Rp.6.680.291 Rp.21.866.730 Rp.2.135.366.700
39 Rp.28.547.021 Rp.6.748.486 Rp.21.798.535 Rp.2.128.618.214
40 Rp.28.547.021 Rp.6.817.377 Rp.21.729.644 Rp.2.121.800.837
41 Rp.28.547.021 Rp.6.886.971 Rp.21.660.050 Rp.2.114.913.866
42 Rp.28.547.021 Rp.6.957.275 Rp.21.589.746 Rp.2.107.956.591
43 Rp.28.547.021 Rp.7.028.297 Rp.21.518.724 Rp.2.100.928.294
44 Rp.28.547.021 Rp.7.100.045 Rp.21.446.976 Rp.2.093.828.249
45 Rp.28.547.021 Rp.7.172.524 Rp.21.374.497 Rp.2.086.655.725
46 Rp.28.547.021 Rp.7.245.744 Rp.21.301.277 Rp.2.079.409.981
47 Rp.28.547.021 Rp.7.319.711 Rp.21.227.310 Rp.2.072.090.270
48 Rp.28.547.021 Rp.7.394.433 Rp.21.152.588 Rp.2.064.695.837
49 Rp.28.547.021 Rp.7.469.918 Rp.21.077.103 Rp.2.057.225.919
50 Rp.28.547.021 Rp.7.546.173 Rp.21.000.848 Rp.2.049.679.746
51 Rp.28.547.021 Rp.7.623.207 Rp.20.923.814 Rp.2.042.056.539
52 Rp.28.547.021 Rp.7.701.027 Rp.20.845.994 Rp.2.034.355.512
53 Rp.28.547.021 Rp.7.779.642 Rp.20.767.379 Rp.2.026.575.870
54 Rp.28.547.021 Rp.7.859.059 Rp.20.687.962 Rp.2.018.716.811
55 Rp.28.547.021 Rp.7.939.287 Rp.20.607.734 Rp.2.010.777.524
56 Rp.28.547.021 Rp.8.020.334 Rp.20.526.687 Rp.2.002.757.190
57 Rp.28.547.021 Rp.8.102.208 Rp.20.444.813 Rp.1.994.654.982
58 Rp.28.547.021 Rp.8.184.918 Rp.20.362.103 Rp.1.986.470.064
59 Rp.28.547.021 Rp.8.268.472 Rp.20.278.549 Rp.1.978.201.592
60 Rp.28.547.021 Rp.8.352.880 Rp.20.194.141 Rp.1.969.848.712
61 Rp.28.547.021 Rp.8.438.149 Rp.20.108.872 Rp.1.961.410.563
62 Rp.28.547.021 Rp.8.524.288 Rp.20.022.733 Rp.1.952.886.275
63 Rp.28.547.021 Rp.8.611.307 Rp.19.935.714 Rp.1.944.274.968
64 Rp.28.547.021 Rp.8.699.214 Rp.19.847.807 Rp.1.935.575.754
65 Rp.28.547.021 Rp.8.788.019 Rp.19.759.002 Rp.1.926.787.735
66 Rp.28.547.021 Rp.8.877.730 Rp.19.669.291 Rp.1.917.910.005
67 Rp.28.547.021 Rp.8.968.356 Rp.19.578.665 Rp.1.908.941.649
68 Rp.28.547.021 Rp.9.059.908 Rp.19.487.113 Rp.1.899.881.741
69 Rp.28.547.021 Rp.9.152.395 Rp.19.394.626 Rp.1.890.729.346
70 Rp.28.547.021 Rp.9.245.826 Rp.19.301.195 Rp.1.881.483.520
71 Rp.28.547.021 Rp.9.340.210 Rp.19.206.811 Rp.1.872.143.310
72 Rp.28.547.021 Rp.9.435.558 Rp.19.111.463 Rp.1.862.707.752
73 Rp.28.547.021 Rp.9.531.879 Rp.19.015.142 Rp.1.853.175.873
74 Rp.28.547.021 Rp.9.629.184 Rp.18.917.837 Rp.1.843.546.689
75 Rp.28.547.021 Rp.9.727.482 Rp.18.819.539 Rp.1.833.819.207
76 Rp.28.547.021 Rp.9.826.783 Rp.18.720.238 Rp.1.823.992.424
77 Rp.28.547.021 Rp.9.927.098 Rp.18.619.923 Rp.1.814.065.326
78 Rp.28.547.021 Rp.10.028.437 Rp.18.518.584 Rp.1.804.036.889
79 Rp.28.547.021 Rp.10.130.811 Rp.18.416.210 Rp.1.793.906.078
80 Rp.28.547.021 Rp.10.234.230 Rp.18.312.791 Rp.1.783.671.848
81 Rp.28.547.021 Rp.10.338.704 Rp.18.208.317 Rp.1.773.333.144
82 Rp.28.547.021 Rp.10.444.245 Rp.18.102.776 Rp.1.762.888.899
83 Rp.28.547.021 Rp.10.550.863 Rp.17.996.158 Rp.1.752.338.036
84 Rp.28.547.021 Rp.10.658.570 Rp.17.888.451 Rp.1.741.679.466
85 Rp.28.547.021 Rp.10.767.376 Rp.17.779.645 Rp.1.730.912.090
86 Rp.28.547.021 Rp.10.877.293 Rp.17.669.728 Rp.1.720.034.797
87 Rp.28.547.021 Rp.10.988.332 Rp.17.558.689 Rp.1.709.046.465
88 Rp.28.547.021 Rp.11.100.505 Rp.17.446.516 Rp.1.697.945.960
89 Rp.28.547.021 Rp.11.213.823 Rp.17.333.198 Rp.1.686.732.137
90 Rp.28.547.021 Rp.11.328.297 Rp.17.218.724 Rp.1.675.403.840
91 Rp.28.547.021 Rp.11.443.940 Rp.17.103.081 Rp.1.663.959.900
92 Rp.28.547.021 Rp.11.560.764 Rp.16.986.257 Rp.1.652.399.136
93 Rp.28.547.021 Rp.11.678.780 Rp.16.868.241 Rp.1.640.720.356
94 Rp.28.547.021 Rp.11.798.001 Rp.16.749.020 Rp.1.628.922.355
95 Rp.28.547.021 Rp.11.918.439 Rp.16.628.582 Rp.1.617.003.916
96 Rp.28.547.021 Rp.12.040.106 Rp.16.506.915 Rp.1.604.963.810
97 Rp.28.547.021 Rp.12.163.015 Rp.16.384.006 Rp.1.592.800.795
98 Rp.28.547.021 Rp.12.287.180 Rp.16.259.841 Rp.1.580.513.615
99 Rp.28.547.021 Rp.12.412.611 Rp.16.134.410 Rp.1.568.101.004
100 Rp.28.547.021 Rp.12.539.323 Rp.16.007.698 Rp.1.555.561.681
101 Rp.28.547.021 Rp.12.667.329 Rp.15.879.692 Rp.1.542.894.352
102 Rp.28.547.021 Rp.12.796.641 Rp.15.750.380 Rp.1.530.097.711
103 Rp.28.547.021 Rp.12.927.274 Rp.15.619.747 Rp.1.517.170.437
104 Rp.28.547.021 Rp.13.059.239 Rp.15.487.782 Rp.1.504.111.198
105 Rp.28.547.021 Rp.13.192.553 Rp.15.354.468 Rp.1.490.918.645
106 Rp.28.547.021 Rp.13.327.226 Rp.15.219.795 Rp.1.477.591.419
107 Rp.28.547.021 Rp.13.463.275 Rp.15.083.746 Rp.1.464.128.144
108 Rp.28.547.021 Rp.13.600.713 Rp.14.946.308 Rp.1.450.527.431
109 Rp.28.547.021 Rp.13.739.553 Rp.14.807.468 Rp.1.436.787.878
110 Rp.28.547.021 Rp.13.879.811 Rp.14.667.210 Rp.1.422.908.067
111 Rp.28.547.021 Rp.14.021.501 Rp.14.525.520 Rp.1.408.886.566
112 Rp.28.547.021 Rp.14.164.637 Rp.14.382.384 Rp.1.394.721.929
113 Rp.28.547.021 Rp.14.309.235 Rp.14.237.786 Rp.1.380.412.694
114 Rp.28.547.021 Rp.14.455.308 Rp.14.091.713 Rp.1.365.957.386
115 Rp.28.547.021 Rp.14.602.873 Rp.13.944.148 Rp.1.351.354.513
116 Rp.28.547.021 Rp.14.751.944 Rp.13.795.077 Rp.1.336.602.569
117 Rp.28.547.021 Rp.14.902.536 Rp.13.644.485 Rp.1.321.700.033
118 Rp.28.547.021 Rp.15.054.666 Rp.13.492.355 Rp.1.306.645.367
119 Rp.28.547.021 Rp.15.208.350 Rp.13.338.671 Rp.1.291.437.017
120 Rp.28.547.021 Rp.15.363.601 Rp.13.183.420 Rp.1.276.073.416
121 Rp.28.547.021 Rp.15.520.438 Rp.13.026.583 Rp.1.260.552.978
122 Rp.28.547.021 Rp.15.678.876 Rp.12.868.145 Rp.1.244.874.102
123 Rp.28.547.021 Rp.15.838.931 Rp.12.708.090 Rp.1.229.035.171
124 Rp.28.547.021 Rp.16.000.620 Rp.12.546.401 Rp.1.213.034.551
125 Rp.28.547.021 Rp.16.163.960 Rp.12.383.061 Rp.1.196.870.591
126 Rp.28.547.021 Rp.16.328.967 Rp.12.218.054 Rp.1.180.541.624
127 Rp.28.547.021 Rp.16.495.659 Rp.12.051.362 Rp.1.164.045.965
128 Rp.28.547.021 Rp.16.664.052 Rp.11.882.969 Rp.1.147.381.913
129 Rp.28.547.021 Rp.16.834.164 Rp.11.712.857 Rp.1.130.547.749
130 Rp.28.547.021 Rp.17.006.013 Rp.11.541.008 Rp.1.113.541.736
131 Rp.28.547.021 Rp.17.179.616 Rp.11.367.405 Rp.1.096.362.120
132 Rp.28.547.021 Rp.17.354.991 Rp.11.192.030 Rp.1.079.007.129
133 Rp.28.547.021 Rp.17.532.157 Rp.11.014.864 Rp.1.061.474.972
134 Rp.28.547.021 Rp.17.711.131 Rp.10.835.890 Rp.1.043.763.841
135 Rp.28.547.021 Rp.17.891.932 Rp.10.655.089 Rp.1.025.871.909
136 Rp.28.547.021 Rp.18.074.579 Rp.10.472.442 Rp.1.007.797.330
137 Rp.28.547.021 Rp.18.259.090 Rp.10.287.931 Rp.989.538.240
138 Rp.28.547.021 Rp.18.445.485 Rp.10.101.536 Rp.971.092.755
139 Rp.28.547.021 Rp.18.633.782 Rp.9.913.239 Rp.952.458.973
140 Rp.28.547.021 Rp.18.824.002 Rp.9.723.019 Rp.933.634.971
141 Rp.28.547.021 Rp.19.016.164 Rp.9.530.857 Rp.914.618.807
142 Rp.28.547.021 Rp.19.210.287 Rp.9.336.734 Rp.895.408.520
143 Rp.28.547.021 Rp.19.406.392 Rp.9.140.629 Rp.876.002.128
144 Rp.28.547.021 Rp.19.604.499 Rp.8.942.522 Rp.856.397.629
145 Rp.28.547.021 Rp.19.804.629 Rp.8.742.392 Rp.836.593.000
146 Rp.28.547.021 Rp.20.006.801 Rp.8.540.220 Rp.816.586.199
147 Rp.28.547.021 Rp.20.211.037 Rp.8.335.984 Rp.796.375.162
148 Rp.28.547.021 Rp.20.417.358 Rp.8.129.663 Rp.775.957.804
149 Rp.28.547.021 Rp.20.625.785 Rp.7.921.236 Rp.755.332.019
150 Rp.28.547.021 Rp.20.836.340 Rp.7.710.681 Rp.734.495.679
151 Rp.28.547.021 Rp.21.049.044 Rp.7.497.977 Rp.713.446.635
152 Rp.28.547.021 Rp.21.263.920 Rp.7.283.101 Rp.692.182.715
153 Rp.28.547.021 Rp.21.480.989 Rp.7.066.032 Rp.670.701.726
154 Rp.28.547.021 Rp.21.700.274 Rp.6.846.747 Rp.649.001.452
155 Rp.28.547.021 Rp.21.921.798 Rp.6.625.223 Rp.627.079.654
156 Rp.28.547.021 Rp.22.145.583 Rp.6.401.438 Rp.604.934.071
157 Rp.28.547.021 Rp.22.371.652 Rp.6.175.369 Rp.582.562.419
158 Rp.28.547.021 Rp.22.600.030 Rp.5.946.991 Rp.559.962.389
159 Rp.28.547.021 Rp.22.830.738 Rp.5.716.283 Rp.537.131.651
160 Rp.28.547.021 Rp.23.063.802 Rp.5.483.219 Rp.514.067.849
161 Rp.28.547.021 Rp.23.299.245 Rp.5.247.776 Rp.490.768.604
162 Rp.28.547.021 Rp.23.537.092 Rp.5.009.929 Rp.467.231.512
163 Rp.28.547.021 Rp.23.777.366 Rp.4.769.655 Rp.443.454.146
164 Rp.28.547.021 Rp.24.020.093 Rp.4.526.928 Rp.419.434.053
165 Rp.28.547.021 Rp.24.265.298 Rp.4.281.723 Rp.395.168.755
166 Rp.28.547.021 Rp.24.513.007 Rp.4.034.014 Rp.370.655.748
167 Rp.28.547.021 Rp.24.763.244 Rp.3.783.777 Rp.345.892.504
168 Rp.28.547.021 Rp.25.016.035 Rp.3.530.986 Rp.320.876.469
169 Rp.28.547.021 Rp.25.271.407 Rp.3.275.614 Rp.295.605.062
170 Rp.28.547.021 Rp.25.529.386 Rp.3.017.635 Rp.270.075.676
171 Rp.28.547.021 Rp.25.789.998 Rp.2.757.023 Rp.244.285.678
172 Rp.28.547.021 Rp.26.053.271 Rp.2.493.750 Rp.218.232.407
173 Rp.28.547.021 Rp.26.319.232 Rp.2.227.789 Rp.191.913.175
174 Rp.28.547.021 Rp.26.587.907 Rp.1.959.114 Rp.165.325.268
175 Rp.28.547.021 Rp.26.859.326 Rp.1.687.695 Rp.138.465.942
176 Rp.28.547.021 Rp.27.133.515 Rp.1.413.506 Rp.111.332.427
177 Rp.28.547.021 Rp.27.410.502 Rp.1.136.519 Rp.83.921.925
178 Rp.28.547.021 Rp.27.690.318 Rp.856.703 Rp.56.231.607
179 Rp.28.547.021 Rp.27.972.990 Rp.574.031 Rp.28.258.617
180 Rp.28.547.021 Rp.28.258.617 Rp.288.473 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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
  • RUKO Dijual
    di Bandung
    Rp3,75mily
    RUKO Dijual
    di Bandung
    Rp3,75mily
    • 1
    • 2
    • 103
    • 311
    Lihat Rincian
    Rp3,75mily
  • KOST Disewa
    di Bandung
    Rp1,7jt/bln
    KOST Disewa
    di Bandung
    Rp1,7jt/bln
    • 11
    • 11
    • 2000
    Lihat Rincian
    Rp1,7jt/bln
  • KOST Disewa
    di Bandung
    Rp3,5jt/bln
    KOST Disewa
    di Bandung
    Rp3,5jt/bln
    • 1
    • 1
    • 40
    Lihat Rincian
    Rp3,5jt/bln
  • KOST Dijual
    di Bandung
    Rp700jt
    KOST Dijual
    di Bandung
    Rp700jt
    • 15
    • 3
    • 153
    • 110
    Lihat Rincian
    Rp700jt
  • 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