Ruko Sekaligus Hunian Strategis& Siap Pakai di Pusat Kota Bandung-Gardujati

Gardujati Gardujati Bandung Jawa Barat

Rp7,7mily
Bisa Nego
KPR: 64,3jt/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.7.700.000.000 Dana Tunai yang Harus Disiapkan Rp.2.310.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.6.160.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.64.324.240 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.73.270.687 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.6.706.651.700
Total Pembayaran
Rp.15.238.251.700 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.6.160.000.000
1 Rp.64.324.240 Rp.15.557.573 Rp.48.766.667 Rp.6.144.442.427
2 Rp.64.324.240 Rp.15.680.737 Rp.48.643.503 Rp.6.128.761.690
3 Rp.64.324.240 Rp.15.804.877 Rp.48.519.363 Rp.6.112.956.813
4 Rp.64.324.240 Rp.15.929.999 Rp.48.394.241 Rp.6.097.026.814
5 Rp.64.324.240 Rp.16.056.111 Rp.48.268.129 Rp.6.080.970.703
6 Rp.64.324.240 Rp.16.183.222 Rp.48.141.018 Rp.6.064.787.481
7 Rp.64.324.240 Rp.16.311.339 Rp.48.012.901 Rp.6.048.476.142
8 Rp.64.324.240 Rp.16.440.471 Rp.47.883.769 Rp.6.032.035.671
9 Rp.64.324.240 Rp.16.570.624 Rp.47.753.616 Rp.6.015.465.047
10 Rp.64.324.240 Rp.16.701.808 Rp.47.622.432 Rp.5.998.763.239
11 Rp.64.324.240 Rp.16.834.031 Rp.47.490.209 Rp.5.981.929.208
12 Rp.64.324.240 Rp.16.967.300 Rp.47.356.940 Rp.5.964.961.908
13 Rp.64.324.240 Rp.17.101.625 Rp.47.222.615 Rp.5.947.860.283
14 Rp.64.324.240 Rp.17.237.013 Rp.47.087.227 Rp.5.930.623.270
15 Rp.64.324.240 Rp.17.373.472 Rp.46.950.768 Rp.5.913.249.798
16 Rp.64.324.240 Rp.17.511.012 Rp.46.813.228 Rp.5.895.738.786
17 Rp.64.324.240 Rp.17.649.641 Rp.46.674.599 Rp.5.878.089.145
18 Rp.64.324.240 Rp.17.789.368 Rp.46.534.872 Rp.5.860.299.777
19 Rp.64.324.240 Rp.17.930.200 Rp.46.394.040 Rp.5.842.369.577
20 Rp.64.324.240 Rp.18.072.148 Rp.46.252.092 Rp.5.824.297.429
21 Rp.64.324.240 Rp.18.215.219 Rp.46.109.021 Rp.5.806.082.210
22 Rp.64.324.240 Rp.18.359.423 Rp.45.964.817 Rp.5.787.722.787
23 Rp.64.324.240 Rp.18.504.768 Rp.45.819.472 Rp.5.769.218.019
24 Rp.64.324.240 Rp.18.651.264 Rp.45.672.976 Rp.5.750.566.755
25 Rp.64.324.240 Rp.18.798.920 Rp.45.525.320 Rp.5.731.767.835
26 Rp.64.324.240 Rp.18.947.745 Rp.45.376.495 Rp.5.712.820.090
27 Rp.64.324.240 Rp.19.097.748 Rp.45.226.492 Rp.5.693.722.342
28 Rp.64.324.240 Rp.19.248.938 Rp.45.075.302 Rp.5.674.473.404
29 Rp.64.324.240 Rp.19.401.326 Rp.44.922.914 Rp.5.655.072.078
30 Rp.64.324.240 Rp.19.554.919 Rp.44.769.321 Rp.5.635.517.159
31 Rp.64.324.240 Rp.19.709.729 Rp.44.614.511 Rp.5.615.807.430
32 Rp.64.324.240 Rp.19.865.765 Rp.44.458.475 Rp.5.595.941.665
33 Rp.64.324.240 Rp.20.023.035 Rp.44.301.205 Rp.5.575.918.630
34 Rp.64.324.240 Rp.20.181.551 Rp.44.142.689 Rp.5.555.737.079
35 Rp.64.324.240 Rp.20.341.321 Rp.43.982.919 Rp.5.535.395.758
36 Rp.64.324.240 Rp.20.502.357 Rp.43.821.883 Rp.5.514.893.401
37 Rp.73.270.687 Rp.16.972.817 Rp.56.297.870 Rp.5.497.920.584
38 Rp.73.270.687 Rp.17.146.081 Rp.56.124.606 Rp.5.480.774.503
39 Rp.73.270.687 Rp.17.321.114 Rp.55.949.573 Rp.5.463.453.389
40 Rp.73.270.687 Rp.17.497.934 Rp.55.772.753 Rp.5.445.955.455
41 Rp.73.270.687 Rp.17.676.558 Rp.55.594.129 Rp.5.428.278.897
42 Rp.73.270.687 Rp.17.857.007 Rp.55.413.680 Rp.5.410.421.890
43 Rp.73.270.687 Rp.18.039.297 Rp.55.231.390 Rp.5.392.382.593
44 Rp.73.270.687 Rp.18.223.448 Rp.55.047.239 Rp.5.374.159.145
45 Rp.73.270.687 Rp.18.409.479 Rp.54.861.208 Rp.5.355.749.666
46 Rp.73.270.687 Rp.18.597.409 Rp.54.673.278 Rp.5.337.152.257
47 Rp.73.270.687 Rp.18.787.258 Rp.54.483.429 Rp.5.318.364.999
48 Rp.73.270.687 Rp.18.979.044 Rp.54.291.643 Rp.5.299.385.955
49 Rp.73.270.687 Rp.19.172.789 Rp.54.097.898 Rp.5.280.213.166
50 Rp.73.270.687 Rp.19.368.511 Rp.53.902.176 Rp.5.260.844.655
51 Rp.73.270.687 Rp.19.566.231 Rp.53.704.456 Rp.5.241.278.424
52 Rp.73.270.687 Rp.19.765.970 Rp.53.504.717 Rp.5.221.512.454
53 Rp.73.270.687 Rp.19.967.747 Rp.53.302.940 Rp.5.201.544.707
54 Rp.73.270.687 Rp.20.171.585 Rp.53.099.102 Rp.5.181.373.122
55 Rp.73.270.687 Rp.20.377.503 Rp.52.893.184 Rp.5.160.995.619
56 Rp.73.270.687 Rp.20.585.523 Rp.52.685.164 Rp.5.140.410.096
57 Rp.73.270.687 Rp.20.795.667 Rp.52.475.020 Rp.5.119.614.429
58 Rp.73.270.687 Rp.21.007.956 Rp.52.262.731 Rp.5.098.606.473
59 Rp.73.270.687 Rp.21.222.413 Rp.52.048.274 Rp.5.077.384.060
60 Rp.73.270.687 Rp.21.439.058 Rp.51.831.629 Rp.5.055.945.002
61 Rp.73.270.687 Rp.21.657.915 Rp.51.612.772 Rp.5.034.287.087
62 Rp.73.270.687 Rp.21.879.006 Rp.51.391.681 Rp.5.012.408.081
63 Rp.73.270.687 Rp.22.102.355 Rp.51.168.332 Rp.4.990.305.726
64 Rp.73.270.687 Rp.22.327.983 Rp.50.942.704 Rp.4.967.977.743
65 Rp.73.270.687 Rp.22.555.914 Rp.50.714.773 Rp.4.945.421.829
66 Rp.73.270.687 Rp.22.786.172 Rp.50.484.515 Rp.4.922.635.657
67 Rp.73.270.687 Rp.23.018.781 Rp.50.251.906 Rp.4.899.616.876
68 Rp.73.270.687 Rp.23.253.765 Rp.50.016.922 Rp.4.876.363.111
69 Rp.73.270.687 Rp.23.491.147 Rp.49.779.540 Rp.4.852.871.964
70 Rp.73.270.687 Rp.23.730.952 Rp.49.539.735 Rp.4.829.141.012
71 Rp.73.270.687 Rp.23.973.206 Rp.49.297.481 Rp.4.805.167.806
72 Rp.73.270.687 Rp.24.217.932 Rp.49.052.755 Rp.4.780.949.874
73 Rp.73.270.687 Rp.24.465.157 Rp.48.805.530 Rp.4.756.484.717
74 Rp.73.270.687 Rp.24.714.906 Rp.48.555.781 Rp.4.731.769.811
75 Rp.73.270.687 Rp.24.967.204 Rp.48.303.483 Rp.4.706.802.607
76 Rp.73.270.687 Rp.25.222.077 Rp.48.048.610 Rp.4.681.580.530
77 Rp.73.270.687 Rp.25.479.552 Rp.47.791.135 Rp.4.656.100.978
78 Rp.73.270.687 Rp.25.739.656 Rp.47.531.031 Rp.4.630.361.322
79 Rp.73.270.687 Rp.26.002.415 Rp.47.268.272 Rp.4.604.358.907
80 Rp.73.270.687 Rp.26.267.856 Rp.47.002.831 Rp.4.578.091.051
81 Rp.73.270.687 Rp.26.536.008 Rp.46.734.679 Rp.4.551.555.043
82 Rp.73.270.687 Rp.26.806.896 Rp.46.463.791 Rp.4.524.748.147
83 Rp.73.270.687 Rp.27.080.550 Rp.46.190.137 Rp.4.497.667.597
84 Rp.73.270.687 Rp.27.356.997 Rp.45.913.690 Rp.4.470.310.600
85 Rp.73.270.687 Rp.27.636.266 Rp.45.634.421 Rp.4.442.674.334
86 Rp.73.270.687 Rp.27.918.387 Rp.45.352.300 Rp.4.414.755.947
87 Rp.73.270.687 Rp.28.203.387 Rp.45.067.300 Rp.4.386.552.560
88 Rp.73.270.687 Rp.28.491.296 Rp.44.779.391 Rp.4.358.061.264
89 Rp.73.270.687 Rp.28.782.145 Rp.44.488.542 Rp.4.329.279.119
90 Rp.73.270.687 Rp.29.075.963 Rp.44.194.724 Rp.4.300.203.156
91 Rp.73.270.687 Rp.29.372.780 Rp.43.897.907 Rp.4.270.830.376
92 Rp.73.270.687 Rp.29.672.627 Rp.43.598.060 Rp.4.241.157.749
93 Rp.73.270.687 Rp.29.975.535 Rp.43.295.152 Rp.4.211.182.214
94 Rp.73.270.687 Rp.30.281.535 Rp.42.989.152 Rp.4.180.900.679
95 Rp.73.270.687 Rp.30.590.659 Rp.42.680.028 Rp.4.150.310.020
96 Rp.73.270.687 Rp.30.902.939 Rp.42.367.748 Rp.4.119.407.081
97 Rp.73.270.687 Rp.31.218.406 Rp.42.052.281 Rp.4.088.188.675
98 Rp.73.270.687 Rp.31.537.094 Rp.41.733.593 Rp.4.056.651.581
99 Rp.73.270.687 Rp.31.859.035 Rp.41.411.652 Rp.4.024.792.546
100 Rp.73.270.687 Rp.32.184.263 Rp.41.086.424 Rp.3.992.608.283
101 Rp.73.270.687 Rp.32.512.811 Rp.40.757.876 Rp.3.960.095.472
102 Rp.73.270.687 Rp.32.844.712 Rp.40.425.975 Rp.3.927.250.760
103 Rp.73.270.687 Rp.33.180.002 Rp.40.090.685 Rp.3.894.070.758
104 Rp.73.270.687 Rp.33.518.715 Rp.39.751.972 Rp.3.860.552.043
105 Rp.73.270.687 Rp.33.860.885 Rp.39.409.802 Rp.3.826.691.158
106 Rp.73.270.687 Rp.34.206.548 Rp.39.064.139 Rp.3.792.484.610
107 Rp.73.270.687 Rp.34.555.740 Rp.38.714.947 Rp.3.757.928.870
108 Rp.73.270.687 Rp.34.908.496 Rp.38.362.191 Rp.3.723.020.374
109 Rp.73.270.687 Rp.35.264.854 Rp.38.005.833 Rp.3.687.755.520
110 Rp.73.270.687 Rp.35.624.849 Rp.37.645.838 Rp.3.652.130.671
111 Rp.73.270.687 Rp.35.988.520 Rp.37.282.167 Rp.3.616.142.151
112 Rp.73.270.687 Rp.36.355.903 Rp.36.914.784 Rp.3.579.786.248
113 Rp.73.270.687 Rp.36.727.036 Rp.36.543.651 Rp.3.543.059.212
114 Rp.73.270.687 Rp.37.101.958 Rp.36.168.729 Rp.3.505.957.254
115 Rp.73.270.687 Rp.37.480.707 Rp.35.789.980 Rp.3.468.476.547
116 Rp.73.270.687 Rp.37.863.322 Rp.35.407.365 Rp.3.430.613.225
117 Rp.73.270.687 Rp.38.249.844 Rp.35.020.843 Rp.3.392.363.381
118 Rp.73.270.687 Rp.38.640.311 Rp.34.630.376 Rp.3.353.723.070
119 Rp.73.270.687 Rp.39.034.764 Rp.34.235.923 Rp.3.314.688.306
120 Rp.73.270.687 Rp.39.433.244 Rp.33.837.443 Rp.3.275.255.062
121 Rp.73.270.687 Rp.39.835.792 Rp.33.434.895 Rp.3.235.419.270
122 Rp.73.270.687 Rp.40.242.449 Rp.33.028.238 Rp.3.195.176.821
123 Rp.73.270.687 Rp.40.653.257 Rp.32.617.430 Rp.3.154.523.564
124 Rp.73.270.687 Rp.41.068.259 Rp.32.202.428 Rp.3.113.455.305
125 Rp.73.270.687 Rp.41.487.497 Rp.31.783.190 Rp.3.071.967.808
126 Rp.73.270.687 Rp.41.911.016 Rp.31.359.671 Rp.3.030.056.792
127 Rp.73.270.687 Rp.42.338.857 Rp.30.931.830 Rp.2.987.717.935
128 Rp.73.270.687 Rp.42.771.066 Rp.30.499.621 Rp.2.944.946.869
129 Rp.73.270.687 Rp.43.207.688 Rp.30.062.999 Rp.2.901.739.181
130 Rp.73.270.687 Rp.43.648.766 Rp.29.621.921 Rp.2.858.090.415
131 Rp.73.270.687 Rp.44.094.347 Rp.29.176.340 Rp.2.813.996.068
132 Rp.73.270.687 Rp.44.544.477 Rp.28.726.210 Rp.2.769.451.591
133 Rp.73.270.687 Rp.44.999.202 Rp.28.271.485 Rp.2.724.452.389
134 Rp.73.270.687 Rp.45.458.569 Rp.27.812.118 Rp.2.678.993.820
135 Rp.73.270.687 Rp.45.922.625 Rp.27.348.062 Rp.2.633.071.195
136 Rp.73.270.687 Rp.46.391.419 Rp.26.879.268 Rp.2.586.679.776
137 Rp.73.270.687 Rp.46.864.998 Rp.26.405.689 Rp.2.539.814.778
138 Rp.73.270.687 Rp.47.343.411 Rp.25.927.276 Rp.2.492.471.367
139 Rp.73.270.687 Rp.47.826.708 Rp.25.443.979 Rp.2.444.644.659
140 Rp.73.270.687 Rp.48.314.939 Rp.24.955.748 Rp.2.396.329.720
141 Rp.73.270.687 Rp.48.808.154 Rp.24.462.533 Rp.2.347.521.566
142 Rp.73.270.687 Rp.49.306.404 Rp.23.964.283 Rp.2.298.215.162
143 Rp.73.270.687 Rp.49.809.741 Rp.23.460.946 Rp.2.248.405.421
144 Rp.73.270.687 Rp.50.318.215 Rp.22.952.472 Rp.2.198.087.206
145 Rp.73.270.687 Rp.50.831.880 Rp.22.438.807 Rp.2.147.255.326
146 Rp.73.270.687 Rp.51.350.789 Rp.21.919.898 Rp.2.095.904.537
147 Rp.73.270.687 Rp.51.874.995 Rp.21.395.692 Rp.2.044.029.542
148 Rp.73.270.687 Rp.52.404.552 Rp.20.866.135 Rp.1.991.624.990
149 Rp.73.270.687 Rp.52.939.515 Rp.20.331.172 Rp.1.938.685.475
150 Rp.73.270.687 Rp.53.479.939 Rp.19.790.748 Rp.1.885.205.536
151 Rp.73.270.687 Rp.54.025.880 Rp.19.244.807 Rp.1.831.179.656
152 Rp.73.270.687 Rp.54.577.395 Rp.18.693.292 Rp.1.776.602.261
153 Rp.73.270.687 Rp.55.134.539 Rp.18.136.148 Rp.1.721.467.722
154 Rp.73.270.687 Rp.55.697.371 Rp.17.573.316 Rp.1.665.770.351
155 Rp.73.270.687 Rp.56.265.948 Rp.17.004.739 Rp.1.609.504.403
156 Rp.73.270.687 Rp.56.840.330 Rp.16.430.357 Rp.1.552.664.073
157 Rp.73.270.687 Rp.57.420.575 Rp.15.850.112 Rp.1.495.243.498
158 Rp.73.270.687 Rp.58.006.743 Rp.15.263.944 Rp.1.437.236.755
159 Rp.73.270.687 Rp.58.598.895 Rp.14.671.792 Rp.1.378.637.860
160 Rp.73.270.687 Rp.59.197.092 Rp.14.073.595 Rp.1.319.440.768
161 Rp.73.270.687 Rp.59.801.396 Rp.13.469.291 Rp.1.259.639.372
162 Rp.73.270.687 Rp.60.411.868 Rp.12.858.819 Rp.1.199.227.504
163 Rp.73.270.687 Rp.61.028.573 Rp.12.242.114 Rp.1.138.198.931
164 Rp.73.270.687 Rp.61.651.573 Rp.11.619.114 Rp.1.076.547.358
165 Rp.73.270.687 Rp.62.280.933 Rp.10.989.754 Rp.1.014.266.425
166 Rp.73.270.687 Rp.62.916.717 Rp.10.353.970 Rp.951.349.708
167 Rp.73.270.687 Rp.63.558.992 Rp.9.711.695 Rp.887.790.716
168 Rp.73.270.687 Rp.64.207.823 Rp.9.062.864 Rp.823.582.893
169 Rp.73.270.687 Rp.64.863.278 Rp.8.407.409 Rp.758.719.615
170 Rp.73.270.687 Rp.65.525.424 Rp.7.745.263 Rp.693.194.191
171 Rp.73.270.687 Rp.66.194.330 Rp.7.076.357 Rp.626.999.861
172 Rp.73.270.687 Rp.66.870.063 Rp.6.400.624 Rp.560.129.798
173 Rp.73.270.687 Rp.67.552.695 Rp.5.717.992 Rp.492.577.103
174 Rp.73.270.687 Rp.68.242.296 Rp.5.028.391 Rp.424.334.807
175 Rp.73.270.687 Rp.68.938.936 Rp.4.331.751 Rp.355.395.871
176 Rp.73.270.687 Rp.69.642.687 Rp.3.628.000 Rp.285.753.184
177 Rp.73.270.687 Rp.70.353.623 Rp.2.917.064 Rp.215.399.561
178 Rp.73.270.687 Rp.71.071.816 Rp.2.198.871 Rp.144.327.745
179 Rp.73.270.687 Rp.71.797.341 Rp.1.473.346 Rp.72.530.404
180 Rp.73.270.687 Rp.72.530.404 Rp.740.415 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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 Barat
    Rp5,25mily
    RUMAH Dijual
    di Bandung Barat
    Rp5,25mily
    • 8
    • 5
    • 756
    • 590
    Lihat Rincian
    Rp5,25mily
  • VILA Disewa
    di Bandung Barat
    Rp850rb/hari
    VILA Disewa
    di Bandung Barat
    Rp850rb/hari
    • 2
    • 2
    • 3000
    • 100
    Lihat Rincian
    Rp850rb/hari
  • 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
  • RUMAH Dijual
    di Bandung
    Rp1,17mily
    RUMAH Dijual
    di Bandung
    Rp1,17mily
    • 4
    • 3
    • 137
    • 180
    Lihat Rincian
    Rp1,17mily
  • RUMAH Dijual
    di Bandung
    Rp29,7mily
    RUMAH Dijual
    di Bandung
    Rp29,7mily
    • 10
    • 3
    • 681
    • 662
    Lihat Rincian
    Rp29,7mily
  • 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