Rumah type 45 termurah di kawasan Bandung Selatan

jl. rancamanyar des.rancamanyar kec.baleendah kab.bandung Bandung Jawa Barat

Rp120jt
KPR: 1jt/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.120.000.000 Dana Tunai yang Harus Disiapkan Rp.36.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.96.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.1.002.456 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.1.141.881 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.104.519.170
Total Pembayaran
Rp.237.479.170 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.96.000.000
1 Rp.1.002.456 Rp.242.456 Rp.760.000 Rp.95.757.544
2 Rp.1.002.456 Rp.244.375 Rp.758.081 Rp.95.513.169
3 Rp.1.002.456 Rp.246.310 Rp.756.146 Rp.95.266.859
4 Rp.1.002.456 Rp.248.260 Rp.754.196 Rp.95.018.599
5 Rp.1.002.456 Rp.250.225 Rp.752.231 Rp.94.768.374
6 Rp.1.002.456 Rp.252.206 Rp.750.250 Rp.94.516.168
7 Rp.1.002.456 Rp.254.203 Rp.748.253 Rp.94.261.965
8 Rp.1.002.456 Rp.256.215 Rp.746.241 Rp.94.005.750
9 Rp.1.002.456 Rp.258.244 Rp.744.212 Rp.93.747.506
10 Rp.1.002.456 Rp.260.288 Rp.742.168 Rp.93.487.218
11 Rp.1.002.456 Rp.262.349 Rp.740.107 Rp.93.224.869
12 Rp.1.002.456 Rp.264.426 Rp.738.030 Rp.92.960.443
13 Rp.1.002.456 Rp.266.519 Rp.735.937 Rp.92.693.924
14 Rp.1.002.456 Rp.268.629 Rp.733.827 Rp.92.425.295
15 Rp.1.002.456 Rp.270.756 Rp.731.700 Rp.92.154.539
16 Rp.1.002.456 Rp.272.899 Rp.729.557 Rp.91.881.640
17 Rp.1.002.456 Rp.275.060 Rp.727.396 Rp.91.606.580
18 Rp.1.002.456 Rp.277.237 Rp.725.219 Rp.91.329.343
19 Rp.1.002.456 Rp.279.432 Rp.723.024 Rp.91.049.911
20 Rp.1.002.456 Rp.281.644 Rp.720.812 Rp.90.768.267
21 Rp.1.002.456 Rp.283.874 Rp.718.582 Rp.90.484.393
22 Rp.1.002.456 Rp.286.121 Rp.716.335 Rp.90.198.272
23 Rp.1.002.456 Rp.288.386 Rp.714.070 Rp.89.909.886
24 Rp.1.002.456 Rp.290.669 Rp.711.787 Rp.89.619.217
25 Rp.1.002.456 Rp.292.971 Rp.709.485 Rp.89.326.246
26 Rp.1.002.456 Rp.295.290 Rp.707.166 Rp.89.030.956
27 Rp.1.002.456 Rp.297.628 Rp.704.828 Rp.88.733.328
28 Rp.1.002.456 Rp.299.984 Rp.702.472 Rp.88.433.344
29 Rp.1.002.456 Rp.302.359 Rp.700.097 Rp.88.130.985
30 Rp.1.002.456 Rp.304.752 Rp.697.704 Rp.87.826.233
31 Rp.1.002.456 Rp.307.165 Rp.695.291 Rp.87.519.068
32 Rp.1.002.456 Rp.309.597 Rp.692.859 Rp.87.209.471
33 Rp.1.002.456 Rp.312.048 Rp.690.408 Rp.86.897.423
34 Rp.1.002.456 Rp.314.518 Rp.687.938 Rp.86.582.905
35 Rp.1.002.456 Rp.317.008 Rp.685.448 Rp.86.265.897
36 Rp.1.002.456 Rp.319.518 Rp.682.938 Rp.85.946.379
37 Rp.1.141.881 Rp.264.512 Rp.877.369 Rp.85.681.867
38 Rp.1.141.881 Rp.267.212 Rp.874.669 Rp.85.414.655
39 Rp.1.141.881 Rp.269.940 Rp.871.941 Rp.85.144.715
40 Rp.1.141.881 Rp.272.695 Rp.869.186 Rp.84.872.020
41 Rp.1.141.881 Rp.275.479 Rp.866.402 Rp.84.596.541
42 Rp.1.141.881 Rp.278.291 Rp.863.590 Rp.84.318.250
43 Rp.1.141.881 Rp.281.132 Rp.860.749 Rp.84.037.118
44 Rp.1.141.881 Rp.284.002 Rp.857.879 Rp.83.753.116
45 Rp.1.141.881 Rp.286.901 Rp.854.980 Rp.83.466.215
46 Rp.1.141.881 Rp.289.830 Rp.852.051 Rp.83.176.385
47 Rp.1.141.881 Rp.292.789 Rp.849.092 Rp.82.883.596
48 Rp.1.141.881 Rp.295.778 Rp.846.103 Rp.82.587.818
49 Rp.1.141.881 Rp.298.797 Rp.843.084 Rp.82.289.021
50 Rp.1.141.881 Rp.301.847 Rp.840.034 Rp.81.987.174
51 Rp.1.141.881 Rp.304.929 Rp.836.952 Rp.81.682.245
52 Rp.1.141.881 Rp.308.041 Rp.833.840 Rp.81.374.204
53 Rp.1.141.881 Rp.311.186 Rp.830.695 Rp.81.063.018
54 Rp.1.141.881 Rp.314.363 Rp.827.518 Rp.80.748.655
55 Rp.1.141.881 Rp.317.572 Rp.824.309 Rp.80.431.083
56 Rp.1.141.881 Rp.320.814 Rp.821.067 Rp.80.110.269
57 Rp.1.141.881 Rp.324.089 Rp.817.792 Rp.79.786.180
58 Rp.1.141.881 Rp.327.397 Rp.814.484 Rp.79.458.783
59 Rp.1.141.881 Rp.330.739 Rp.811.142 Rp.79.128.044
60 Rp.1.141.881 Rp.334.116 Rp.807.765 Rp.78.793.928
61 Rp.1.141.881 Rp.337.526 Rp.804.355 Rp.78.456.402
62 Rp.1.141.881 Rp.340.972 Rp.800.909 Rp.78.115.430
63 Rp.1.141.881 Rp.344.453 Rp.797.428 Rp.77.770.977
64 Rp.1.141.881 Rp.347.969 Rp.793.912 Rp.77.423.008
65 Rp.1.141.881 Rp.351.521 Rp.790.360 Rp.77.071.487
66 Rp.1.141.881 Rp.355.110 Rp.786.771 Rp.76.716.377
67 Rp.1.141.881 Rp.358.735 Rp.783.146 Rp.76.357.642
68 Rp.1.141.881 Rp.362.397 Rp.779.484 Rp.75.995.245
69 Rp.1.141.881 Rp.366.096 Rp.775.785 Rp.75.629.149
70 Rp.1.141.881 Rp.369.833 Rp.772.048 Rp.75.259.316
71 Rp.1.141.881 Rp.373.609 Rp.768.272 Rp.74.885.707
72 Rp.1.141.881 Rp.377.423 Rp.764.458 Rp.74.508.284
73 Rp.1.141.881 Rp.381.276 Rp.760.605 Rp.74.127.008
74 Rp.1.141.881 Rp.385.168 Rp.756.713 Rp.73.741.840
75 Rp.1.141.881 Rp.389.100 Rp.752.781 Rp.73.352.740
76 Rp.1.141.881 Rp.393.072 Rp.748.809 Rp.72.959.668
77 Rp.1.141.881 Rp.397.084 Rp.744.797 Rp.72.562.584
78 Rp.1.141.881 Rp.401.138 Rp.740.743 Rp.72.161.446
79 Rp.1.141.881 Rp.405.233 Rp.736.648 Rp.71.756.213
80 Rp.1.141.881 Rp.409.370 Rp.732.511 Rp.71.346.843
81 Rp.1.141.881 Rp.413.549 Rp.728.332 Rp.70.933.294
82 Rp.1.141.881 Rp.417.770 Rp.724.111 Rp.70.515.524
83 Rp.1.141.881 Rp.422.035 Rp.719.846 Rp.70.093.489
84 Rp.1.141.881 Rp.426.343 Rp.715.538 Rp.69.667.146
85 Rp.1.141.881 Rp.430.696 Rp.711.185 Rp.69.236.450
86 Rp.1.141.881 Rp.435.092 Rp.706.789 Rp.68.801.358
87 Rp.1.141.881 Rp.439.534 Rp.702.347 Rp.68.361.824
88 Rp.1.141.881 Rp.444.021 Rp.697.860 Rp.67.917.803
89 Rp.1.141.881 Rp.448.553 Rp.693.328 Rp.67.469.250
90 Rp.1.141.881 Rp.453.132 Rp.688.749 Rp.67.016.118
91 Rp.1.141.881 Rp.457.758 Rp.684.123 Rp.66.558.360
92 Rp.1.141.881 Rp.462.431 Rp.679.450 Rp.66.095.929
93 Rp.1.141.881 Rp.467.152 Rp.674.729 Rp.65.628.777
94 Rp.1.141.881 Rp.471.921 Rp.669.960 Rp.65.156.856
95 Rp.1.141.881 Rp.476.738 Rp.665.143 Rp.64.680.118
96 Rp.1.141.881 Rp.481.605 Rp.660.276 Rp.64.198.513
97 Rp.1.141.881 Rp.486.521 Rp.655.360 Rp.63.711.992
98 Rp.1.141.881 Rp.491.488 Rp.650.393 Rp.63.220.504
99 Rp.1.141.881 Rp.496.505 Rp.645.376 Rp.62.723.999
100 Rp.1.141.881 Rp.501.574 Rp.640.307 Rp.62.222.425
101 Rp.1.141.881 Rp.506.694 Rp.635.187 Rp.61.715.731
102 Rp.1.141.881 Rp.511.866 Rp.630.015 Rp.61.203.865
103 Rp.1.141.881 Rp.517.092 Rp.624.789 Rp.60.686.773
104 Rp.1.141.881 Rp.522.370 Rp.619.511 Rp.60.164.403
105 Rp.1.141.881 Rp.527.703 Rp.614.178 Rp.59.636.700
106 Rp.1.141.881 Rp.533.090 Rp.608.791 Rp.59.103.610
107 Rp.1.141.881 Rp.538.532 Rp.603.349 Rp.58.565.078
108 Rp.1.141.881 Rp.544.029 Rp.597.852 Rp.58.021.049
109 Rp.1.141.881 Rp.549.583 Rp.592.298 Rp.57.471.466
110 Rp.1.141.881 Rp.555.193 Rp.586.688 Rp.56.916.273
111 Rp.1.141.881 Rp.560.861 Rp.581.020 Rp.56.355.412
112 Rp.1.141.881 Rp.566.586 Rp.575.295 Rp.55.788.826
113 Rp.1.141.881 Rp.572.370 Rp.569.511 Rp.55.216.456
114 Rp.1.141.881 Rp.578.213 Rp.563.668 Rp.54.638.243
115 Rp.1.141.881 Rp.584.116 Rp.557.765 Rp.54.054.127
116 Rp.1.141.881 Rp.590.078 Rp.551.803 Rp.53.464.049
117 Rp.1.141.881 Rp.596.102 Rp.545.779 Rp.52.867.947
118 Rp.1.141.881 Rp.602.187 Rp.539.694 Rp.52.265.760
119 Rp.1.141.881 Rp.608.335 Rp.533.546 Rp.51.657.425
120 Rp.1.141.881 Rp.614.545 Rp.527.336 Rp.51.042.880
121 Rp.1.141.881 Rp.620.818 Rp.521.063 Rp.50.422.062
122 Rp.1.141.881 Rp.627.156 Rp.514.725 Rp.49.794.906
123 Rp.1.141.881 Rp.633.558 Rp.508.323 Rp.49.161.348
124 Rp.1.141.881 Rp.640.026 Rp.501.855 Rp.48.521.322
125 Rp.1.141.881 Rp.646.559 Rp.495.322 Rp.47.874.763
126 Rp.1.141.881 Rp.653.159 Rp.488.722 Rp.47.221.604
127 Rp.1.141.881 Rp.659.827 Rp.482.054 Rp.46.561.777
128 Rp.1.141.881 Rp.666.563 Rp.475.318 Rp.45.895.214
129 Rp.1.141.881 Rp.673.367 Rp.468.514 Rp.45.221.847
130 Rp.1.141.881 Rp.680.241 Rp.461.640 Rp.44.541.606
131 Rp.1.141.881 Rp.687.185 Rp.454.696 Rp.43.854.421
132 Rp.1.141.881 Rp.694.200 Rp.447.681 Rp.43.160.221
133 Rp.1.141.881 Rp.701.287 Rp.440.594 Rp.42.458.934
134 Rp.1.141.881 Rp.708.446 Rp.433.435 Rp.41.750.488
135 Rp.1.141.881 Rp.715.678 Rp.426.203 Rp.41.034.810
136 Rp.1.141.881 Rp.722.984 Rp.418.897 Rp.40.311.826
137 Rp.1.141.881 Rp.730.364 Rp.411.517 Rp.39.581.462
138 Rp.1.141.881 Rp.737.820 Rp.404.061 Rp.38.843.642
139 Rp.1.141.881 Rp.745.352 Rp.396.529 Rp.38.098.290
140 Rp.1.141.881 Rp.752.961 Rp.388.920 Rp.37.345.329
141 Rp.1.141.881 Rp.760.647 Rp.381.234 Rp.36.584.682
142 Rp.1.141.881 Rp.768.412 Rp.373.469 Rp.35.816.270
143 Rp.1.141.881 Rp.776.257 Rp.365.624 Rp.35.040.013
144 Rp.1.141.881 Rp.784.181 Rp.357.700 Rp.34.255.832
145 Rp.1.141.881 Rp.792.186 Rp.349.695 Rp.33.463.646
146 Rp.1.141.881 Rp.800.273 Rp.341.608 Rp.32.663.373
147 Rp.1.141.881 Rp.808.442 Rp.333.439 Rp.31.854.931
148 Rp.1.141.881 Rp.816.695 Rp.325.186 Rp.31.038.236
149 Rp.1.141.881 Rp.825.032 Rp.316.849 Rp.30.213.204
150 Rp.1.141.881 Rp.833.455 Rp.308.426 Rp.29.379.749
151 Rp.1.141.881 Rp.841.963 Rp.299.918 Rp.28.537.786
152 Rp.1.141.881 Rp.850.558 Rp.291.323 Rp.27.687.228
153 Rp.1.141.881 Rp.859.241 Rp.282.640 Rp.26.827.987
154 Rp.1.141.881 Rp.868.012 Rp.273.869 Rp.25.959.975
155 Rp.1.141.881 Rp.876.873 Rp.265.008 Rp.25.083.102
156 Rp.1.141.881 Rp.885.824 Rp.256.057 Rp.24.197.278
157 Rp.1.141.881 Rp.894.867 Rp.247.014 Rp.23.302.411
158 Rp.1.141.881 Rp.904.002 Rp.237.879 Rp.22.398.409
159 Rp.1.141.881 Rp.913.231 Rp.228.650 Rp.21.485.178
160 Rp.1.141.881 Rp.922.553 Rp.219.328 Rp.20.562.625
161 Rp.1.141.881 Rp.931.971 Rp.209.910 Rp.19.630.654
162 Rp.1.141.881 Rp.941.485 Rp.200.396 Rp.18.689.169
163 Rp.1.141.881 Rp.951.096 Rp.190.785 Rp.17.738.073
164 Rp.1.141.881 Rp.960.805 Rp.181.076 Rp.16.777.268
165 Rp.1.141.881 Rp.970.613 Rp.171.268 Rp.15.806.655
166 Rp.1.141.881 Rp.980.521 Rp.161.360 Rp.14.826.134
167 Rp.1.141.881 Rp.990.531 Rp.151.350 Rp.13.835.603
168 Rp.1.141.881 Rp.1.000.643 Rp.141.238 Rp.12.834.960
169 Rp.1.141.881 Rp.1.010.857 Rp.131.024 Rp.11.824.103
170 Rp.1.141.881 Rp.1.021.177 Rp.120.704 Rp.10.802.926
171 Rp.1.141.881 Rp.1.031.601 Rp.110.280 Rp.9.771.325
172 Rp.1.141.881 Rp.1.042.132 Rp.99.749 Rp.8.729.193
173 Rp.1.141.881 Rp.1.052.770 Rp.89.111 Rp.7.676.423
174 Rp.1.141.881 Rp.1.063.518 Rp.78.363 Rp.6.612.905
175 Rp.1.141.881 Rp.1.074.374 Rp.67.507 Rp.5.538.531
176 Rp.1.141.881 Rp.1.085.342 Rp.56.539 Rp.4.453.189
177 Rp.1.141.881 Rp.1.096.421 Rp.45.460 Rp.3.356.768
178 Rp.1.141.881 Rp.1.107.614 Rp.34.267 Rp.2.249.154
179 Rp.1.141.881 Rp.1.118.921 Rp.22.960 Rp.1.130.233
180 Rp.1.141.881 Rp.1.130.233 Rp.11.538 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp825jt
    RUMAH Dijual
    di Bandung
    Rp825jt
    • 6
    • 5
    • 480
    • 210
    Lihat Rincian
    Rp825jt
  • APARTEMEN Dijual
    di Bandung
    Rp360jt
    APARTEMEN Dijual
    di Bandung
    Rp360jt
    • 1
    • 1
    • 23
    Lihat Rincian
    Rp360jt
  • TANAH Dijual
    di Bandung
    Rp720jt
    TANAH Dijual
    di Bandung
    Rp720jt
    • 400
    Lihat Rincian
    Rp720jt
  • RUMAH Disewa
    di Bandung
    Rp45jt/thn
    RUMAH Disewa
    di Bandung
    Rp45jt/thn
    • 6
    • 3
    • 45
    • 120
    Lihat Rincian
    Rp45jt/thn
  • APARTEMEN Dijual
    di Bandung
    Rp360jt
    APARTEMEN Dijual
    di Bandung
    Rp360jt
    • 1
    • 1
    • 23
    Lihat Rincian
    Rp360jt
  • RUKO Dijual
    di Bandung
    Rp9,5mily
    RUKO Dijual
    di Bandung
    Rp9,5mily
    • 3
    • 210
    • 605
    Lihat Rincian
    Rp9,5mily
  • PABRIK Dijual
    di Bandung Barat
    Rp28mily
    PABRIK Dijual
    di Bandung Barat
    Rp28mily
    • 2
    • 10600
    • 3300
    Lihat Rincian
    Rp28mily
  • APARTEMEN Dijual
    di Bandung
    Rp360jt
    APARTEMEN Dijual
    di Bandung
    Rp360jt
    • 1
    • 1
    • 23
    Lihat Rincian
    Rp360jt

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