Perumahan Setiabudi Regency

Rumah Mainroad Setiabudi , Hanya Hitung Tanah Saja , Murah , JARANG ADA !!!

Setiabudi Regency SETIABUDI Bandung Jawa Barat

Rp12,2mily
Bisa Nego
KPR: 101jt/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.12.200.000.000 Dana Tunai yang Harus Disiapkan Rp.3.660.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.9.760.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.101.916.329 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.116.091.219 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.10.626.123.255
Total Pembayaran
Rp.24.143.723.255 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.9.760.000.000
1 Rp.101.916.329 Rp.24.649.662 Rp.77.266.667 Rp.9.735.350.338
2 Rp.101.916.329 Rp.24.844.805 Rp.77.071.524 Rp.9.710.505.533
3 Rp.101.916.329 Rp.25.041.494 Rp.76.874.835 Rp.9.685.464.039
4 Rp.101.916.329 Rp.25.239.739 Rp.76.676.590 Rp.9.660.224.300
5 Rp.101.916.329 Rp.25.439.553 Rp.76.476.776 Rp.9.634.784.747
6 Rp.101.916.329 Rp.25.640.950 Rp.76.275.379 Rp.9.609.143.797
7 Rp.101.916.329 Rp.25.843.941 Rp.76.072.388 Rp.9.583.299.856
8 Rp.101.916.329 Rp.26.048.538 Rp.75.867.791 Rp.9.557.251.318
9 Rp.101.916.329 Rp.26.254.756 Rp.75.661.573 Rp.9.530.996.562
10 Rp.101.916.329 Rp.26.462.606 Rp.75.453.723 Rp.9.504.533.956
11 Rp.101.916.329 Rp.26.672.102 Rp.75.244.227 Rp.9.477.861.854
12 Rp.101.916.329 Rp.26.883.256 Rp.75.033.073 Rp.9.450.978.598
13 Rp.101.916.329 Rp.27.096.082 Rp.74.820.247 Rp.9.423.882.516
14 Rp.101.916.329 Rp.27.310.592 Rp.74.605.737 Rp.9.396.571.924
15 Rp.101.916.329 Rp.27.526.801 Rp.74.389.528 Rp.9.369.045.123
16 Rp.101.916.329 Rp.27.744.722 Rp.74.171.607 Rp.9.341.300.401
17 Rp.101.916.329 Rp.27.964.367 Rp.73.951.962 Rp.9.313.336.034
18 Rp.101.916.329 Rp.28.185.752 Rp.73.730.577 Rp.9.285.150.282
19 Rp.101.916.329 Rp.28.408.889 Rp.73.507.440 Rp.9.256.741.393
20 Rp.101.916.329 Rp.28.633.793 Rp.73.282.536 Rp.9.228.107.600
21 Rp.101.916.329 Rp.28.860.477 Rp.73.055.852 Rp.9.199.247.123
22 Rp.101.916.329 Rp.29.088.956 Rp.72.827.373 Rp.9.170.158.167
23 Rp.101.916.329 Rp.29.319.244 Rp.72.597.085 Rp.9.140.838.923
24 Rp.101.916.329 Rp.29.551.354 Rp.72.364.975 Rp.9.111.287.569
25 Rp.101.916.329 Rp.29.785.302 Rp.72.131.027 Rp.9.081.502.267
26 Rp.101.916.329 Rp.30.021.103 Rp.71.895.226 Rp.9.051.481.164
27 Rp.101.916.329 Rp.30.258.770 Rp.71.657.559 Rp.9.021.222.394
28 Rp.101.916.329 Rp.30.498.318 Rp.71.418.011 Rp.8.990.724.076
29 Rp.101.916.329 Rp.30.739.763 Rp.71.176.566 Rp.8.959.984.313
30 Rp.101.916.329 Rp.30.983.120 Rp.70.933.209 Rp.8.929.001.193
31 Rp.101.916.329 Rp.31.228.403 Rp.70.687.926 Rp.8.897.772.790
32 Rp.101.916.329 Rp.31.475.628 Rp.70.440.701 Rp.8.866.297.162
33 Rp.101.916.329 Rp.31.724.810 Rp.70.191.519 Rp.8.834.572.352
34 Rp.101.916.329 Rp.31.975.965 Rp.69.940.364 Rp.8.802.596.387
35 Rp.101.916.329 Rp.32.229.108 Rp.69.687.221 Rp.8.770.367.279
36 Rp.101.916.329 Rp.32.484.255 Rp.69.432.074 Rp.8.737.883.024
37 Rp.116.091.219 Rp.26.891.996 Rp.89.199.223 Rp.8.710.991.028
38 Rp.116.091.219 Rp.27.166.519 Rp.88.924.700 Rp.8.683.824.509
39 Rp.116.091.219 Rp.27.443.844 Rp.88.647.375 Rp.8.656.380.665
40 Rp.116.091.219 Rp.27.724.000 Rp.88.367.219 Rp.8.628.656.665
41 Rp.116.091.219 Rp.28.007.016 Rp.88.084.203 Rp.8.600.649.649
42 Rp.116.091.219 Rp.28.292.920 Rp.87.798.299 Rp.8.572.356.729
43 Rp.116.091.219 Rp.28.581.744 Rp.87.509.475 Rp.8.543.774.985
44 Rp.116.091.219 Rp.28.873.516 Rp.87.217.703 Rp.8.514.901.469
45 Rp.116.091.219 Rp.29.168.267 Rp.86.922.952 Rp.8.485.733.202
46 Rp.116.091.219 Rp.29.466.026 Rp.86.625.193 Rp.8.456.267.176
47 Rp.116.091.219 Rp.29.766.825 Rp.86.324.394 Rp.8.426.500.351
48 Rp.116.091.219 Rp.30.070.695 Rp.86.020.524 Rp.8.396.429.656
49 Rp.116.091.219 Rp.30.377.666 Rp.85.713.553 Rp.8.366.051.990
50 Rp.116.091.219 Rp.30.687.772 Rp.85.403.447 Rp.8.335.364.218
51 Rp.116.091.219 Rp.31.001.043 Rp.85.090.176 Rp.8.304.363.175
52 Rp.116.091.219 Rp.31.317.512 Rp.84.773.707 Rp.8.273.045.663
53 Rp.116.091.219 Rp.31.637.211 Rp.84.454.008 Rp.8.241.408.452
54 Rp.116.091.219 Rp.31.960.174 Rp.84.131.045 Rp.8.209.448.278
55 Rp.116.091.219 Rp.32.286.434 Rp.83.804.785 Rp.8.177.161.844
56 Rp.116.091.219 Rp.32.616.025 Rp.83.475.194 Rp.8.144.545.819
57 Rp.116.091.219 Rp.32.948.980 Rp.83.142.239 Rp.8.111.596.839
58 Rp.116.091.219 Rp.33.285.335 Rp.82.805.884 Rp.8.078.311.504
59 Rp.116.091.219 Rp.33.625.122 Rp.82.466.097 Rp.8.044.686.382
60 Rp.116.091.219 Rp.33.968.379 Rp.82.122.840 Rp.8.010.718.003
61 Rp.116.091.219 Rp.34.315.139 Rp.81.776.080 Rp.7.976.402.864
62 Rp.116.091.219 Rp.34.665.440 Rp.81.425.779 Rp.7.941.737.424
63 Rp.116.091.219 Rp.35.019.316 Rp.81.071.903 Rp.7.906.718.108
64 Rp.116.091.219 Rp.35.376.805 Rp.80.714.414 Rp.7.871.341.303
65 Rp.116.091.219 Rp.35.737.943 Rp.80.353.276 Rp.7.835.603.360
66 Rp.116.091.219 Rp.36.102.768 Rp.79.988.451 Rp.7.799.500.592
67 Rp.116.091.219 Rp.36.471.317 Rp.79.619.902 Rp.7.763.029.275
68 Rp.116.091.219 Rp.36.843.628 Rp.79.247.591 Rp.7.726.185.647
69 Rp.116.091.219 Rp.37.219.741 Rp.78.871.478 Rp.7.688.965.906
70 Rp.116.091.219 Rp.37.599.692 Rp.78.491.527 Rp.7.651.366.214
71 Rp.116.091.219 Rp.37.983.522 Rp.78.107.697 Rp.7.613.382.692
72 Rp.116.091.219 Rp.38.371.271 Rp.77.719.948 Rp.7.575.011.421
73 Rp.116.091.219 Rp.38.762.977 Rp.77.328.242 Rp.7.536.248.444
74 Rp.116.091.219 Rp.39.158.683 Rp.76.932.536 Rp.7.497.089.761
75 Rp.116.091.219 Rp.39.558.428 Rp.76.532.791 Rp.7.457.531.333
76 Rp.116.091.219 Rp.39.962.253 Rp.76.128.966 Rp.7.417.569.080
77 Rp.116.091.219 Rp.40.370.201 Rp.75.721.018 Rp.7.377.198.879
78 Rp.116.091.219 Rp.40.782.314 Rp.75.308.905 Rp.7.336.416.565
79 Rp.116.091.219 Rp.41.198.633 Rp.74.892.586 Rp.7.295.217.932
80 Rp.116.091.219 Rp.41.619.203 Rp.74.472.016 Rp.7.253.598.729
81 Rp.116.091.219 Rp.42.044.065 Rp.74.047.154 Rp.7.211.554.664
82 Rp.116.091.219 Rp.42.473.265 Rp.73.617.954 Rp.7.169.081.399
83 Rp.116.091.219 Rp.42.906.846 Rp.73.184.373 Rp.7.126.174.553
84 Rp.116.091.219 Rp.43.344.854 Rp.72.746.365 Rp.7.082.829.699
85 Rp.116.091.219 Rp.43.787.332 Rp.72.303.887 Rp.7.039.042.367
86 Rp.116.091.219 Rp.44.234.328 Rp.71.856.891 Rp.6.994.808.039
87 Rp.116.091.219 Rp.44.685.887 Rp.71.405.332 Rp.6.950.122.152
88 Rp.116.091.219 Rp.45.142.055 Rp.70.949.164 Rp.6.904.980.097
89 Rp.116.091.219 Rp.45.602.881 Rp.70.488.338 Rp.6.859.377.216
90 Rp.116.091.219 Rp.46.068.410 Rp.70.022.809 Rp.6.813.308.806
91 Rp.116.091.219 Rp.46.538.692 Rp.69.552.527 Rp.6.766.770.114
92 Rp.116.091.219 Rp.47.013.774 Rp.69.077.445 Rp.6.719.756.340
93 Rp.116.091.219 Rp.47.493.706 Rp.68.597.513 Rp.6.672.262.634
94 Rp.116.091.219 Rp.47.978.538 Rp.68.112.681 Rp.6.624.284.096
95 Rp.116.091.219 Rp.48.468.319 Rp.67.622.900 Rp.6.575.815.777
96 Rp.116.091.219 Rp.48.963.100 Rp.67.128.119 Rp.6.526.852.677
97 Rp.116.091.219 Rp.49.462.931 Rp.66.628.288 Rp.6.477.389.746
98 Rp.116.091.219 Rp.49.967.865 Rp.66.123.354 Rp.6.427.421.881
99 Rp.116.091.219 Rp.50.477.954 Rp.65.613.265 Rp.6.376.943.927
100 Rp.116.091.219 Rp.50.993.250 Rp.65.097.969 Rp.6.325.950.677
101 Rp.116.091.219 Rp.51.513.806 Rp.64.577.413 Rp.6.274.436.871
102 Rp.116.091.219 Rp.52.039.676 Rp.64.051.543 Rp.6.222.397.195
103 Rp.116.091.219 Rp.52.570.914 Rp.63.520.305 Rp.6.169.826.281
104 Rp.116.091.219 Rp.53.107.576 Rp.62.983.643 Rp.6.116.718.705
105 Rp.116.091.219 Rp.53.649.716 Rp.62.441.503 Rp.6.063.068.989
106 Rp.116.091.219 Rp.54.197.390 Rp.61.893.829 Rp.6.008.871.599
107 Rp.116.091.219 Rp.54.750.655 Rp.61.340.564 Rp.5.954.120.944
108 Rp.116.091.219 Rp.55.309.568 Rp.60.781.651 Rp.5.898.811.376
109 Rp.116.091.219 Rp.55.874.186 Rp.60.217.033 Rp.5.842.937.190
110 Rp.116.091.219 Rp.56.444.569 Rp.59.646.650 Rp.5.786.492.621
111 Rp.116.091.219 Rp.57.020.773 Rp.59.070.446 Rp.5.729.471.848
112 Rp.116.091.219 Rp.57.602.861 Rp.58.488.358 Rp.5.671.868.987
113 Rp.116.091.219 Rp.58.190.890 Rp.57.900.329 Rp.5.613.678.097
114 Rp.116.091.219 Rp.58.784.922 Rp.57.306.297 Rp.5.554.893.175
115 Rp.116.091.219 Rp.59.385.018 Rp.56.706.201 Rp.5.495.508.157
116 Rp.116.091.219 Rp.59.991.240 Rp.56.099.979 Rp.5.435.516.917
117 Rp.116.091.219 Rp.60.603.650 Rp.55.487.569 Rp.5.374.913.267
118 Rp.116.091.219 Rp.61.222.313 Rp.54.868.906 Rp.5.313.690.954
119 Rp.116.091.219 Rp.61.847.291 Rp.54.243.928 Rp.5.251.843.663
120 Rp.116.091.219 Rp.62.478.648 Rp.53.612.571 Rp.5.189.365.015
121 Rp.116.091.219 Rp.63.116.451 Rp.52.974.768 Rp.5.126.248.564
122 Rp.116.091.219 Rp.63.760.765 Rp.52.330.454 Rp.5.062.487.799
123 Rp.116.091.219 Rp.64.411.656 Rp.51.679.563 Rp.4.998.076.143
124 Rp.116.091.219 Rp.65.069.192 Rp.51.022.027 Rp.4.933.006.951
125 Rp.116.091.219 Rp.65.733.440 Rp.50.357.779 Rp.4.867.273.511
126 Rp.116.091.219 Rp.66.404.469 Rp.49.686.750 Rp.4.800.869.042
127 Rp.116.091.219 Rp.67.082.348 Rp.49.008.871 Rp.4.733.786.694
128 Rp.116.091.219 Rp.67.767.146 Rp.48.324.073 Rp.4.666.019.548
129 Rp.116.091.219 Rp.68.458.936 Rp.47.632.283 Rp.4.597.560.612
130 Rp.116.091.219 Rp.69.157.788 Rp.46.933.431 Rp.4.528.402.824
131 Rp.116.091.219 Rp.69.863.774 Rp.46.227.445 Rp.4.458.539.050
132 Rp.116.091.219 Rp.70.576.966 Rp.45.514.253 Rp.4.387.962.084
133 Rp.116.091.219 Rp.71.297.439 Rp.44.793.780 Rp.4.316.664.645
134 Rp.116.091.219 Rp.72.025.267 Rp.44.065.952 Rp.4.244.639.378
135 Rp.116.091.219 Rp.72.760.525 Rp.43.330.694 Rp.4.171.878.853
136 Rp.116.091.219 Rp.73.503.289 Rp.42.587.930 Rp.4.098.375.564
137 Rp.116.091.219 Rp.74.253.635 Rp.41.837.584 Rp.4.024.121.929
138 Rp.116.091.219 Rp.75.011.641 Rp.41.079.578 Rp.3.949.110.288
139 Rp.116.091.219 Rp.75.777.385 Rp.40.313.834 Rp.3.873.332.903
140 Rp.116.091.219 Rp.76.550.946 Rp.39.540.273 Rp.3.796.781.957
141 Rp.116.091.219 Rp.77.332.403 Rp.38.758.816 Rp.3.719.449.554
142 Rp.116.091.219 Rp.78.121.838 Rp.37.969.381 Rp.3.641.327.716
143 Rp.116.091.219 Rp.78.919.332 Rp.37.171.887 Rp.3.562.408.384
144 Rp.116.091.219 Rp.79.724.967 Rp.36.366.252 Rp.3.482.683.417
145 Rp.116.091.219 Rp.80.538.826 Rp.35.552.393 Rp.3.402.144.591
146 Rp.116.091.219 Rp.81.360.993 Rp.34.730.226 Rp.3.320.783.598
147 Rp.116.091.219 Rp.82.191.553 Rp.33.899.666 Rp.3.238.592.045
148 Rp.116.091.219 Rp.83.030.592 Rp.33.060.627 Rp.3.155.561.453
149 Rp.116.091.219 Rp.83.878.196 Rp.32.213.023 Rp.3.071.683.257
150 Rp.116.091.219 Rp.84.734.452 Rp.31.356.767 Rp.2.986.948.805
151 Rp.116.091.219 Rp.85.599.450 Rp.30.491.769 Rp.2.901.349.355
152 Rp.116.091.219 Rp.86.473.278 Rp.29.617.941 Rp.2.814.876.077
153 Rp.116.091.219 Rp.87.356.026 Rp.28.735.193 Rp.2.727.520.051
154 Rp.116.091.219 Rp.88.247.785 Rp.27.843.434 Rp.2.639.272.266
155 Rp.116.091.219 Rp.89.148.648 Rp.26.942.571 Rp.2.550.123.618
156 Rp.116.091.219 Rp.90.058.707 Rp.26.032.512 Rp.2.460.064.911
157 Rp.116.091.219 Rp.90.978.056 Rp.25.113.163 Rp.2.369.086.855
158 Rp.116.091.219 Rp.91.906.791 Rp.24.184.428 Rp.2.277.180.064
159 Rp.116.091.219 Rp.92.845.006 Rp.23.246.213 Rp.2.184.335.058
160 Rp.116.091.219 Rp.93.792.799 Rp.22.298.420 Rp.2.090.542.259
161 Rp.116.091.219 Rp.94.750.267 Rp.21.340.952 Rp.1.995.791.992
162 Rp.116.091.219 Rp.95.717.509 Rp.20.373.710 Rp.1.900.074.483
163 Rp.116.091.219 Rp.96.694.625 Rp.19.396.594 Rp.1.803.379.858
164 Rp.116.091.219 Rp.97.681.716 Rp.18.409.503 Rp.1.705.698.142
165 Rp.116.091.219 Rp.98.678.884 Rp.17.412.335 Rp.1.607.019.258
166 Rp.116.091.219 Rp.99.686.231 Rp.16.404.988 Rp.1.507.333.027
167 Rp.116.091.219 Rp.100.703.861 Rp.15.387.358 Rp.1.406.629.166
168 Rp.116.091.219 Rp.101.731.880 Rp.14.359.339 Rp.1.304.897.286
169 Rp.116.091.219 Rp.102.770.393 Rp.13.320.826 Rp.1.202.126.893
170 Rp.116.091.219 Rp.103.819.507 Rp.12.271.712 Rp.1.098.307.386
171 Rp.116.091.219 Rp.104.879.331 Rp.11.211.888 Rp.993.428.055
172 Rp.116.091.219 Rp.105.949.974 Rp.10.141.245 Rp.887.478.081
173 Rp.116.091.219 Rp.107.031.547 Rp.9.059.672 Rp.780.446.534
174 Rp.116.091.219 Rp.108.124.161 Rp.7.967.058 Rp.672.322.373
175 Rp.116.091.219 Rp.109.227.928 Rp.6.863.291 Rp.563.094.445
176 Rp.116.091.219 Rp.110.342.963 Rp.5.748.256 Rp.452.751.482
177 Rp.116.091.219 Rp.111.469.381 Rp.4.621.838 Rp.341.282.101
178 Rp.116.091.219 Rp.112.607.298 Rp.3.483.921 Rp.228.674.803
179 Rp.116.091.219 Rp.113.756.830 Rp.2.334.389 Rp.114.917.973
180 Rp.116.091.219 Rp.114.917.973 Rp.1.173.121 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • TANAH Dijual
    di Bandung
    Rp3,37mily
    Terjual
    TANAH Dijual
    di Bandung
    Rp3,37mily
    • 375
    Lihat Rincian
    Rp3,37mily
  • 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
  • KOST Dijual
    di Bandung
    Rp700jt
    KOST Dijual
    di Bandung
    Rp700jt
    • 15
    • 3
    • 153
    • 110
    Lihat Rincian
    Rp700jt
  • 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
    Rp3,5jt/bln
    KOST Disewa
    di Bandung
    Rp3,5jt/bln
    • 1
    • 1
    • 40
    Lihat Rincian
    Rp3,5jt/bln
  • KOST Disewa
    di Bandung
    Rp1,7jt/bln
    KOST Disewa
    di Bandung
    Rp1,7jt/bln
    • 11
    • 11
    • 2000
    Lihat Rincian
    Rp1,7jt/bln

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