Perumahan Singgasana Pradana

Dijual Rumah Asri Minimalis di Singgasana Pradana - mekarwangi Bandung

Singgasana Pradana antamaya Jl. Antamaya 1 B Mekarwangi - Cibaduyut Bandung Jawa Barat

Rp2,45mily
Bisa Nego
KPR: 20,4jt/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.2.450.000.000 Dana Tunai yang Harus Disiapkan Rp.735.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.960.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.20.466.804 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.23.313.400 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.133.934.655
Total Pembayaran
Rp.4.848.534.655 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.1.960.000.000
1 Rp.20.466.804 Rp.4.950.137 Rp.15.516.667 Rp.1.955.049.863
2 Rp.20.466.804 Rp.4.989.326 Rp.15.477.478 Rp.1.950.060.537
3 Rp.20.466.804 Rp.5.028.825 Rp.15.437.979 Rp.1.945.031.712
4 Rp.20.466.804 Rp.5.068.636 Rp.15.398.168 Rp.1.939.963.076
5 Rp.20.466.804 Rp.5.108.763 Rp.15.358.041 Rp.1.934.854.313
6 Rp.20.466.804 Rp.5.149.207 Rp.15.317.597 Rp.1.929.705.106
7 Rp.20.466.804 Rp.5.189.972 Rp.15.276.832 Rp.1.924.515.134
8 Rp.20.466.804 Rp.5.231.059 Rp.15.235.745 Rp.1.919.284.075
9 Rp.20.466.804 Rp.5.272.472 Rp.15.194.332 Rp.1.914.011.603
10 Rp.20.466.804 Rp.5.314.212 Rp.15.152.592 Rp.1.908.697.391
11 Rp.20.466.804 Rp.5.356.283 Rp.15.110.521 Rp.1.903.341.108
12 Rp.20.466.804 Rp.5.398.687 Rp.15.068.117 Rp.1.897.942.421
13 Rp.20.466.804 Rp.5.441.427 Rp.15.025.377 Rp.1.892.500.994
14 Rp.20.466.804 Rp.5.484.504 Rp.14.982.300 Rp.1.887.016.490
15 Rp.20.466.804 Rp.5.527.923 Rp.14.938.881 Rp.1.881.488.567
16 Rp.20.466.804 Rp.5.571.686 Rp.14.895.118 Rp.1.875.916.881
17 Rp.20.466.804 Rp.5.615.795 Rp.14.851.009 Rp.1.870.301.086
18 Rp.20.466.804 Rp.5.660.254 Rp.14.806.550 Rp.1.864.640.832
19 Rp.20.466.804 Rp.5.705.064 Rp.14.761.740 Rp.1.858.935.768
20 Rp.20.466.804 Rp.5.750.229 Rp.14.716.575 Rp.1.853.185.539
21 Rp.20.466.804 Rp.5.795.752 Rp.14.671.052 Rp.1.847.389.787
22 Rp.20.466.804 Rp.5.841.635 Rp.14.625.169 Rp.1.841.548.152
23 Rp.20.466.804 Rp.5.887.881 Rp.14.578.923 Rp.1.835.660.271
24 Rp.20.466.804 Rp.5.934.494 Rp.14.532.310 Rp.1.829.725.777
25 Rp.20.466.804 Rp.5.981.475 Rp.14.485.329 Rp.1.823.744.302
26 Rp.20.466.804 Rp.6.028.828 Rp.14.437.976 Rp.1.817.715.474
27 Rp.20.466.804 Rp.6.076.556 Rp.14.390.248 Rp.1.811.638.918
28 Rp.20.466.804 Rp.6.124.663 Rp.14.342.141 Rp.1.805.514.255
29 Rp.20.466.804 Rp.6.173.149 Rp.14.293.655 Rp.1.799.341.106
30 Rp.20.466.804 Rp.6.222.020 Rp.14.244.784 Rp.1.793.119.086
31 Rp.20.466.804 Rp.6.271.278 Rp.14.195.526 Rp.1.786.847.808
32 Rp.20.466.804 Rp.6.320.926 Rp.14.145.878 Rp.1.780.526.882
33 Rp.20.466.804 Rp.6.370.966 Rp.14.095.838 Rp.1.774.155.916
34 Rp.20.466.804 Rp.6.421.403 Rp.14.045.401 Rp.1.767.734.513
35 Rp.20.466.804 Rp.6.472.239 Rp.13.994.565 Rp.1.761.262.274
36 Rp.20.466.804 Rp.6.523.478 Rp.13.943.326 Rp.1.754.738.796
37 Rp.23.313.400 Rp.5.400.441 Rp.17.912.959 Rp.1.749.338.355
38 Rp.23.313.400 Rp.5.455.571 Rp.17.857.829 Rp.1.743.882.784
39 Rp.23.313.400 Rp.5.511.263 Rp.17.802.137 Rp.1.738.371.521
40 Rp.23.313.400 Rp.5.567.524 Rp.17.745.876 Rp.1.732.803.997
41 Rp.23.313.400 Rp.5.624.359 Rp.17.689.041 Rp.1.727.179.638
42 Rp.23.313.400 Rp.5.681.775 Rp.17.631.625 Rp.1.721.497.863
43 Rp.23.313.400 Rp.5.739.776 Rp.17.573.624 Rp.1.715.758.087
44 Rp.23.313.400 Rp.5.798.370 Rp.17.515.030 Rp.1.709.959.717
45 Rp.23.313.400 Rp.5.857.561 Rp.17.455.839 Rp.1.704.102.156
46 Rp.23.313.400 Rp.5.917.357 Rp.17.396.043 Rp.1.698.184.799
47 Rp.23.313.400 Rp.5.977.764 Rp.17.335.636 Rp.1.692.207.035
48 Rp.23.313.400 Rp.6.038.787 Rp.17.274.613 Rp.1.686.168.248
49 Rp.23.313.400 Rp.6.100.432 Rp.17.212.968 Rp.1.680.067.816
50 Rp.23.313.400 Rp.6.162.708 Rp.17.150.692 Rp.1.673.905.108
51 Rp.23.313.400 Rp.6.225.619 Rp.17.087.781 Rp.1.667.679.489
52 Rp.23.313.400 Rp.6.289.172 Rp.17.024.228 Rp.1.661.390.317
53 Rp.23.313.400 Rp.6.353.374 Rp.16.960.026 Rp.1.655.036.943
54 Rp.23.313.400 Rp.6.418.231 Rp.16.895.169 Rp.1.648.618.712
55 Rp.23.313.400 Rp.6.483.751 Rp.16.829.649 Rp.1.642.134.961
56 Rp.23.313.400 Rp.6.549.939 Rp.16.763.461 Rp.1.635.585.022
57 Rp.23.313.400 Rp.6.616.803 Rp.16.696.597 Rp.1.628.968.219
58 Rp.23.313.400 Rp.6.684.349 Rp.16.629.051 Rp.1.622.283.870
59 Rp.23.313.400 Rp.6.752.585 Rp.16.560.815 Rp.1.615.531.285
60 Rp.23.313.400 Rp.6.821.518 Rp.16.491.882 Rp.1.608.709.767
61 Rp.23.313.400 Rp.6.891.154 Rp.16.422.246 Rp.1.601.818.613
62 Rp.23.313.400 Rp.6.961.502 Rp.16.351.898 Rp.1.594.857.111
63 Rp.23.313.400 Rp.7.032.567 Rp.16.280.833 Rp.1.587.824.544
64 Rp.23.313.400 Rp.7.104.358 Rp.16.209.042 Rp.1.580.720.186
65 Rp.23.313.400 Rp.7.176.881 Rp.16.136.519 Rp.1.573.543.305
66 Rp.23.313.400 Rp.7.250.145 Rp.16.063.255 Rp.1.566.293.160
67 Rp.23.313.400 Rp.7.324.157 Rp.15.989.243 Rp.1.558.969.003
68 Rp.23.313.400 Rp.7.398.925 Rp.15.914.475 Rp.1.551.570.078
69 Rp.23.313.400 Rp.7.474.455 Rp.15.838.945 Rp.1.544.095.623
70 Rp.23.313.400 Rp.7.550.757 Rp.15.762.643 Rp.1.536.544.866
71 Rp.23.313.400 Rp.7.627.838 Rp.15.685.562 Rp.1.528.917.028
72 Rp.23.313.400 Rp.7.705.705 Rp.15.607.695 Rp.1.521.211.323
73 Rp.23.313.400 Rp.7.784.368 Rp.15.529.032 Rp.1.513.426.955
74 Rp.23.313.400 Rp.7.863.833 Rp.15.449.567 Rp.1.505.563.122
75 Rp.23.313.400 Rp.7.944.110 Rp.15.369.290 Rp.1.497.619.012
76 Rp.23.313.400 Rp.8.025.206 Rp.15.288.194 Rp.1.489.593.806
77 Rp.23.313.400 Rp.8.107.130 Rp.15.206.270 Rp.1.481.486.676
78 Rp.23.313.400 Rp.8.189.890 Rp.15.123.510 Rp.1.473.296.786
79 Rp.23.313.400 Rp.8.273.495 Rp.15.039.905 Rp.1.465.023.291
80 Rp.23.313.400 Rp.8.357.954 Rp.14.955.446 Rp.1.456.665.337
81 Rp.23.313.400 Rp.8.443.275 Rp.14.870.125 Rp.1.448.222.062
82 Rp.23.313.400 Rp.8.529.466 Rp.14.783.934 Rp.1.439.692.596
83 Rp.23.313.400 Rp.8.616.538 Rp.14.696.862 Rp.1.431.076.058
84 Rp.23.313.400 Rp.8.704.499 Rp.14.608.901 Rp.1.422.371.559
85 Rp.23.313.400 Rp.8.793.357 Rp.14.520.043 Rp.1.413.578.202
86 Rp.23.313.400 Rp.8.883.123 Rp.14.430.277 Rp.1.404.695.079
87 Rp.23.313.400 Rp.8.973.804 Rp.14.339.596 Rp.1.395.721.275
88 Rp.23.313.400 Rp.9.065.412 Rp.14.247.988 Rp.1.386.655.863
89 Rp.23.313.400 Rp.9.157.955 Rp.14.155.445 Rp.1.377.497.908
90 Rp.23.313.400 Rp.9.251.442 Rp.14.061.958 Rp.1.368.246.466
91 Rp.23.313.400 Rp.9.345.884 Rp.13.967.516 Rp.1.358.900.582
92 Rp.23.313.400 Rp.9.441.290 Rp.13.872.110 Rp.1.349.459.292
93 Rp.23.313.400 Rp.9.537.670 Rp.13.775.730 Rp.1.339.921.622
94 Rp.23.313.400 Rp.9.635.033 Rp.13.678.367 Rp.1.330.286.589
95 Rp.23.313.400 Rp.9.733.391 Rp.13.580.009 Rp.1.320.553.198
96 Rp.23.313.400 Rp.9.832.753 Rp.13.480.647 Rp.1.310.720.445
97 Rp.23.313.400 Rp.9.933.129 Rp.13.380.271 Rp.1.300.787.316
98 Rp.23.313.400 Rp.10.034.529 Rp.13.278.871 Rp.1.290.752.787
99 Rp.23.313.400 Rp.10.136.965 Rp.13.176.435 Rp.1.280.615.822
100 Rp.23.313.400 Rp.10.240.447 Rp.13.072.953 Rp.1.270.375.375
101 Rp.23.313.400 Rp.10.344.985 Rp.12.968.415 Rp.1.260.030.390
102 Rp.23.313.400 Rp.10.450.590 Rp.12.862.810 Rp.1.249.579.800
103 Rp.23.313.400 Rp.10.557.273 Rp.12.756.127 Rp.1.239.022.527
104 Rp.23.313.400 Rp.10.665.045 Rp.12.648.355 Rp.1.228.357.482
105 Rp.23.313.400 Rp.10.773.917 Rp.12.539.483 Rp.1.217.583.565
106 Rp.23.313.400 Rp.10.883.901 Rp.12.429.499 Rp.1.206.699.664
107 Rp.23.313.400 Rp.10.995.008 Rp.12.318.392 Rp.1.195.704.656
108 Rp.23.313.400 Rp.11.107.248 Rp.12.206.152 Rp.1.184.597.408
109 Rp.23.313.400 Rp.11.220.635 Rp.12.092.765 Rp.1.173.376.773
110 Rp.23.313.400 Rp.11.335.179 Rp.11.978.221 Rp.1.162.041.594
111 Rp.23.313.400 Rp.11.450.892 Rp.11.862.508 Rp.1.150.590.702
112 Rp.23.313.400 Rp.11.567.787 Rp.11.745.613 Rp.1.139.022.915
113 Rp.23.313.400 Rp.11.685.874 Rp.11.627.526 Rp.1.127.337.041
114 Rp.23.313.400 Rp.11.805.168 Rp.11.508.232 Rp.1.115.531.873
115 Rp.23.313.400 Rp.11.925.679 Rp.11.387.721 Rp.1.103.606.194
116 Rp.23.313.400 Rp.12.047.420 Rp.11.265.980 Rp.1.091.558.774
117 Rp.23.313.400 Rp.12.170.404 Rp.11.142.996 Rp.1.079.388.370
118 Rp.23.313.400 Rp.12.294.644 Rp.11.018.756 Rp.1.067.093.726
119 Rp.23.313.400 Rp.12.420.152 Rp.10.893.248 Rp.1.054.673.574
120 Rp.23.313.400 Rp.12.546.941 Rp.10.766.459 Rp.1.042.126.633
121 Rp.23.313.400 Rp.12.675.024 Rp.10.638.376 Rp.1.029.451.609
122 Rp.23.313.400 Rp.12.804.415 Rp.10.508.985 Rp.1.016.647.194
123 Rp.23.313.400 Rp.12.935.127 Rp.10.378.273 Rp.1.003.712.067
124 Rp.23.313.400 Rp.13.067.173 Rp.10.246.227 Rp.990.644.894
125 Rp.23.313.400 Rp.13.200.567 Rp.10.112.833 Rp.977.444.327
126 Rp.23.313.400 Rp.13.335.322 Rp.9.978.078 Rp.964.109.005
127 Rp.23.313.400 Rp.13.471.454 Rp.9.841.946 Rp.950.637.551
128 Rp.23.313.400 Rp.13.608.975 Rp.9.704.425 Rp.937.028.576
129 Rp.23.313.400 Rp.13.747.900 Rp.9.565.500 Rp.923.280.676
130 Rp.23.313.400 Rp.13.888.243 Rp.9.425.157 Rp.909.392.433
131 Rp.23.313.400 Rp.14.030.019 Rp.9.283.381 Rp.895.362.414
132 Rp.23.313.400 Rp.14.173.242 Rp.9.140.158 Rp.881.189.172
133 Rp.23.313.400 Rp.14.317.927 Rp.8.995.473 Rp.866.871.245
134 Rp.23.313.400 Rp.14.464.089 Rp.8.849.311 Rp.852.407.156
135 Rp.23.313.400 Rp.14.611.744 Rp.8.701.656 Rp.837.795.412
136 Rp.23.313.400 Rp.14.760.905 Rp.8.552.495 Rp.823.034.507
137 Rp.23.313.400 Rp.14.911.589 Rp.8.401.811 Rp.808.122.918
138 Rp.23.313.400 Rp.15.063.812 Rp.8.249.588 Rp.793.059.106
139 Rp.23.313.400 Rp.15.217.588 Rp.8.095.812 Rp.777.841.518
140 Rp.23.313.400 Rp.15.372.935 Rp.7.940.465 Rp.762.468.583
141 Rp.23.313.400 Rp.15.529.867 Rp.7.783.533 Rp.746.938.716
142 Rp.23.313.400 Rp.15.688.401 Rp.7.624.999 Rp.731.250.315
143 Rp.23.313.400 Rp.15.848.553 Rp.7.464.847 Rp.715.401.762
144 Rp.23.313.400 Rp.16.010.340 Rp.7.303.060 Rp.699.391.422
145 Rp.23.313.400 Rp.16.173.779 Rp.7.139.621 Rp.683.217.643
146 Rp.23.313.400 Rp.16.338.887 Rp.6.974.513 Rp.666.878.756
147 Rp.23.313.400 Rp.16.505.679 Rp.6.807.721 Rp.650.373.077
148 Rp.23.313.400 Rp.16.674.175 Rp.6.639.225 Rp.633.698.902
149 Rp.23.313.400 Rp.16.844.390 Rp.6.469.010 Rp.616.854.512
150 Rp.23.313.400 Rp.17.016.344 Rp.6.297.056 Rp.599.838.168
151 Rp.23.313.400 Rp.17.190.052 Rp.6.123.348 Rp.582.648.116
152 Rp.23.313.400 Rp.17.365.534 Rp.5.947.866 Rp.565.282.582
153 Rp.23.313.400 Rp.17.542.807 Rp.5.770.593 Rp.547.739.775
154 Rp.23.313.400 Rp.17.721.890 Rp.5.591.510 Rp.530.017.885
155 Rp.23.313.400 Rp.17.902.801 Rp.5.410.599 Rp.512.115.084
156 Rp.23.313.400 Rp.18.085.559 Rp.5.227.841 Rp.494.029.525
157 Rp.23.313.400 Rp.18.270.182 Rp.5.043.218 Rp.475.759.343
158 Rp.23.313.400 Rp.18.456.690 Rp.4.856.710 Rp.457.302.653
159 Rp.23.313.400 Rp.18.645.102 Rp.4.668.298 Rp.438.657.551
160 Rp.23.313.400 Rp.18.835.438 Rp.4.477.962 Rp.419.822.113
161 Rp.23.313.400 Rp.19.027.716 Rp.4.285.684 Rp.400.794.397
162 Rp.23.313.400 Rp.19.221.957 Rp.4.091.443 Rp.381.572.440
163 Rp.23.313.400 Rp.19.418.181 Rp.3.895.219 Rp.362.154.259
164 Rp.23.313.400 Rp.19.616.409 Rp.3.696.991 Rp.342.537.850
165 Rp.23.313.400 Rp.19.816.659 Rp.3.496.741 Rp.322.721.191
166 Rp.23.313.400 Rp.20.018.955 Rp.3.294.445 Rp.302.702.236
167 Rp.23.313.400 Rp.20.223.315 Rp.3.090.085 Rp.282.478.921
168 Rp.23.313.400 Rp.20.429.761 Rp.2.883.639 Rp.262.049.160
169 Rp.23.313.400 Rp.20.638.315 Rp.2.675.085 Rp.241.410.845
170 Rp.23.313.400 Rp.20.848.998 Rp.2.464.402 Rp.220.561.847
171 Rp.23.313.400 Rp.21.061.831 Rp.2.251.569 Rp.199.500.016
172 Rp.23.313.400 Rp.21.276.837 Rp.2.036.563 Rp.178.223.179
173 Rp.23.313.400 Rp.21.494.038 Rp.1.819.362 Rp.156.729.141
174 Rp.23.313.400 Rp.21.713.457 Rp.1.599.943 Rp.135.015.684
175 Rp.23.313.400 Rp.21.935.115 Rp.1.378.285 Rp.113.080.569
176 Rp.23.313.400 Rp.22.159.036 Rp.1.154.364 Rp.90.921.533
177 Rp.23.313.400 Rp.22.385.243 Rp.928.157 Rp.68.536.290
178 Rp.23.313.400 Rp.22.613.759 Rp.699.641 Rp.45.922.531
179 Rp.23.313.400 Rp.22.844.607 Rp.468.793 Rp.23.077.924
180 Rp.23.313.400 Rp.23.077.924 Rp.235.587 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp3mily
    RUMAH Dijual
    di Bandung
    Rp3mily
    • 4
    • 3
    • 167
    • 180
    Lihat Rincian
    Rp3mily
  • KOST Disewa
    di Bandung
    Rp3,5jt/bln
    KOST Disewa
    di Bandung
    Rp3,5jt/bln
    • 1
    • 1
    • 40
    Lihat Rincian
    Rp3,5jt/bln
  • VILA Dijual
    di Bandung Barat
    Rp850jt
    VILA Dijual
    di Bandung Barat
    Rp850jt
    • 2
    • 1
    • 258
    • 70
    Lihat Rincian
    Rp850jt
  • RUMAH Dijual
    di Bandung
    Rp29,7mily
    RUMAH Dijual
    di Bandung
    Rp29,7mily
    • 10
    • 3
    • 681
    • 662
    Lihat Rincian
    Rp29,7mily
  • RUMAH Dijual
    di Bandung Barat
    Rp5,25mily
    RUMAH Dijual
    di Bandung Barat
    Rp5,25mily
    • 8
    • 5
    • 756
    • 590
    Lihat Rincian
    Rp5,25mily
  • RUMAH Dijual
    di Bandung
    Rp13mily
    RUMAH Dijual
    di Bandung
    Rp13mily
    • 4
    • 2
    • 435
    • 172
    Lihat Rincian
    Rp13mily
  • VILA Disewa
    di Bandung Barat
    Rp850rb/hari
    VILA Disewa
    di Bandung Barat
    Rp850rb/hari
    • 2
    • 2
    • 3000
    • 100
    Lihat Rincian
    Rp850rb/hari
  • 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