Perumahan Kiara Sari

Dijual cepat rumah baru minimalis di kiarasari

Kiara Sari Jl. Kiara Sari Buahbatu Bandung Jawa Barat

Rp1,4mily
Bisa Nego
KPR: 11,6jt/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.1.400.000.000 Dana Tunai yang Harus Disiapkan Rp.420.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.120.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.11.695.316 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.13.321.943 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.219.391.291
Total Pembayaran
Rp.2.770.591.291 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.1.120.000.000
1 Rp.11.695.316 Rp.2.828.649 Rp.8.866.667 Rp.1.117.171.351
2 Rp.11.695.316 Rp.2.851.043 Rp.8.844.273 Rp.1.114.320.308
3 Rp.11.695.316 Rp.2.873.614 Rp.8.821.702 Rp.1.111.446.694
4 Rp.11.695.316 Rp.2.896.363 Rp.8.798.953 Rp.1.108.550.331
5 Rp.11.695.316 Rp.2.919.293 Rp.8.776.023 Rp.1.105.631.038
6 Rp.11.695.316 Rp.2.942.404 Rp.8.752.912 Rp.1.102.688.634
7 Rp.11.695.316 Rp.2.965.698 Rp.8.729.618 Rp.1.099.722.936
8 Rp.11.695.316 Rp.2.989.176 Rp.8.706.140 Rp.1.096.733.760
9 Rp.11.695.316 Rp.3.012.840 Rp.8.682.476 Rp.1.093.720.920
10 Rp.11.695.316 Rp.3.036.692 Rp.8.658.624 Rp.1.090.684.228
11 Rp.11.695.316 Rp.3.060.733 Rp.8.634.583 Rp.1.087.623.495
12 Rp.11.695.316 Rp.3.084.963 Rp.8.610.353 Rp.1.084.538.532
13 Rp.11.695.316 Rp.3.109.386 Rp.8.585.930 Rp.1.081.429.146
14 Rp.11.695.316 Rp.3.134.002 Rp.8.561.314 Rp.1.078.295.144
15 Rp.11.695.316 Rp.3.158.813 Rp.8.536.503 Rp.1.075.136.331
16 Rp.11.695.316 Rp.3.183.820 Rp.8.511.496 Rp.1.071.952.511
17 Rp.11.695.316 Rp.3.209.025 Rp.8.486.291 Rp.1.068.743.486
18 Rp.11.695.316 Rp.3.234.430 Rp.8.460.886 Rp.1.065.509.056
19 Rp.11.695.316 Rp.3.260.036 Rp.8.435.280 Rp.1.062.249.020
20 Rp.11.695.316 Rp.3.285.845 Rp.8.409.471 Rp.1.058.963.175
21 Rp.11.695.316 Rp.3.311.858 Rp.8.383.458 Rp.1.055.651.317
22 Rp.11.695.316 Rp.3.338.076 Rp.8.357.240 Rp.1.052.313.241
23 Rp.11.695.316 Rp.3.364.503 Rp.8.330.813 Rp.1.048.948.738
24 Rp.11.695.316 Rp.3.391.138 Rp.8.304.178 Rp.1.045.557.600
25 Rp.11.695.316 Rp.3.417.985 Rp.8.277.331 Rp.1.042.139.615
26 Rp.11.695.316 Rp.3.445.044 Rp.8.250.272 Rp.1.038.694.571
27 Rp.11.695.316 Rp.3.472.317 Rp.8.222.999 Rp.1.035.222.254
28 Rp.11.695.316 Rp.3.499.806 Rp.8.195.510 Rp.1.031.722.448
29 Rp.11.695.316 Rp.3.527.513 Rp.8.167.803 Rp.1.028.194.935
30 Rp.11.695.316 Rp.3.555.439 Rp.8.139.877 Rp.1.024.639.496
31 Rp.11.695.316 Rp.3.583.587 Rp.8.111.729 Rp.1.021.055.909
32 Rp.11.695.316 Rp.3.611.957 Rp.8.083.359 Rp.1.017.443.952
33 Rp.11.695.316 Rp.3.640.551 Rp.8.054.765 Rp.1.013.803.401
34 Rp.11.695.316 Rp.3.669.372 Rp.8.025.944 Rp.1.010.134.029
35 Rp.11.695.316 Rp.3.698.422 Rp.7.996.894 Rp.1.006.435.607
36 Rp.11.695.316 Rp.3.727.701 Rp.7.967.615 Rp.1.002.707.906
37 Rp.13.321.943 Rp.3.085.966 Rp.10.235.977 Rp.999.621.940
38 Rp.13.321.943 Rp.3.117.469 Rp.10.204.474 Rp.996.504.471
39 Rp.13.321.943 Rp.3.149.293 Rp.10.172.650 Rp.993.355.178
40 Rp.13.321.943 Rp.3.181.442 Rp.10.140.501 Rp.990.173.736
41 Rp.13.321.943 Rp.3.213.919 Rp.10.108.024 Rp.986.959.817
42 Rp.13.321.943 Rp.3.246.728 Rp.10.075.215 Rp.983.713.089
43 Rp.13.321.943 Rp.3.279.872 Rp.10.042.071 Rp.980.433.217
44 Rp.13.321.943 Rp.3.313.354 Rp.10.008.589 Rp.977.119.863
45 Rp.13.321.943 Rp.3.347.178 Rp.9.974.765 Rp.973.772.685
46 Rp.13.321.943 Rp.3.381.347 Rp.9.940.596 Rp.970.391.338
47 Rp.13.321.943 Rp.3.415.865 Rp.9.906.078 Rp.966.975.473
48 Rp.13.321.943 Rp.3.450.735 Rp.9.871.208 Rp.963.524.738
49 Rp.13.321.943 Rp.3.485.961 Rp.9.835.982 Rp.960.038.777
50 Rp.13.321.943 Rp.3.521.547 Rp.9.800.396 Rp.956.517.230
51 Rp.13.321.943 Rp.3.557.496 Rp.9.764.447 Rp.952.959.734
52 Rp.13.321.943 Rp.3.593.812 Rp.9.728.131 Rp.949.365.922
53 Rp.13.321.943 Rp.3.630.499 Rp.9.691.444 Rp.945.735.423
54 Rp.13.321.943 Rp.3.667.561 Rp.9.654.382 Rp.942.067.862
55 Rp.13.321.943 Rp.3.705.000 Rp.9.616.943 Rp.938.362.862
56 Rp.13.321.943 Rp.3.742.822 Rp.9.579.121 Rp.934.620.040
57 Rp.13.321.943 Rp.3.781.030 Rp.9.540.913 Rp.930.839.010
58 Rp.13.321.943 Rp.3.819.628 Rp.9.502.315 Rp.927.019.382
59 Rp.13.321.943 Rp.3.858.620 Rp.9.463.323 Rp.923.160.762
60 Rp.13.321.943 Rp.3.898.010 Rp.9.423.933 Rp.919.262.752
61 Rp.13.321.943 Rp.3.937.802 Rp.9.384.141 Rp.915.324.950
62 Rp.13.321.943 Rp.3.978.001 Rp.9.343.942 Rp.911.346.949
63 Rp.13.321.943 Rp.4.018.610 Rp.9.303.333 Rp.907.328.339
64 Rp.13.321.943 Rp.4.059.633 Rp.9.262.310 Rp.903.268.706
65 Rp.13.321.943 Rp.4.101.075 Rp.9.220.868 Rp.899.167.631
66 Rp.13.321.943 Rp.4.142.940 Rp.9.179.003 Rp.895.024.691
67 Rp.13.321.943 Rp.4.185.233 Rp.9.136.710 Rp.890.839.458
68 Rp.13.321.943 Rp.4.227.957 Rp.9.093.986 Rp.886.611.501
69 Rp.13.321.943 Rp.4.271.117 Rp.9.050.826 Rp.882.340.384
70 Rp.13.321.943 Rp.4.314.718 Rp.9.007.225 Rp.878.025.666
71 Rp.13.321.943 Rp.4.358.764 Rp.8.963.179 Rp.873.666.902
72 Rp.13.321.943 Rp.4.403.260 Rp.8.918.683 Rp.869.263.642
73 Rp.13.321.943 Rp.4.448.210 Rp.8.873.733 Rp.864.815.432
74 Rp.13.321.943 Rp.4.493.619 Rp.8.828.324 Rp.860.321.813
75 Rp.13.321.943 Rp.4.539.491 Rp.8.782.452 Rp.855.782.322
76 Rp.13.321.943 Rp.4.585.832 Rp.8.736.111 Rp.851.196.490
77 Rp.13.321.943 Rp.4.632.645 Rp.8.689.298 Rp.846.563.845
78 Rp.13.321.943 Rp.4.679.937 Rp.8.642.006 Rp.841.883.908
79 Rp.13.321.943 Rp.4.727.711 Rp.8.594.232 Rp.837.156.197
80 Rp.13.321.943 Rp.4.775.973 Rp.8.545.970 Rp.832.380.224
81 Rp.13.321.943 Rp.4.824.728 Rp.8.497.215 Rp.827.555.496
82 Rp.13.321.943 Rp.4.873.981 Rp.8.447.962 Rp.822.681.515
83 Rp.13.321.943 Rp.4.923.736 Rp.8.398.207 Rp.817.757.779
84 Rp.13.321.943 Rp.4.973.999 Rp.8.347.944 Rp.812.783.780
85 Rp.13.321.943 Rp.5.024.775 Rp.8.297.168 Rp.807.759.005
86 Rp.13.321.943 Rp.5.076.070 Rp.8.245.873 Rp.802.682.935
87 Rp.13.321.943 Rp.5.127.888 Rp.8.194.055 Rp.797.555.047
88 Rp.13.321.943 Rp.5.180.235 Rp.8.141.708 Rp.792.374.812
89 Rp.13.321.943 Rp.5.233.117 Rp.8.088.826 Rp.787.141.695
90 Rp.13.321.943 Rp.5.286.538 Rp.8.035.405 Rp.781.855.157
91 Rp.13.321.943 Rp.5.340.505 Rp.7.981.438 Rp.776.514.652
92 Rp.13.321.943 Rp.5.395.023 Rp.7.926.920 Rp.771.119.629
93 Rp.13.321.943 Rp.5.450.097 Rp.7.871.846 Rp.765.669.532
94 Rp.13.321.943 Rp.5.505.733 Rp.7.816.210 Rp.760.163.799
95 Rp.13.321.943 Rp.5.561.938 Rp.7.760.005 Rp.754.601.861
96 Rp.13.321.943 Rp.5.618.716 Rp.7.703.227 Rp.748.983.145
97 Rp.13.321.943 Rp.5.676.073 Rp.7.645.870 Rp.743.307.072
98 Rp.13.321.943 Rp.5.734.017 Rp.7.587.926 Rp.737.573.055
99 Rp.13.321.943 Rp.5.792.551 Rp.7.529.392 Rp.731.780.504
100 Rp.13.321.943 Rp.5.851.684 Rp.7.470.259 Rp.725.928.820
101 Rp.13.321.943 Rp.5.911.420 Rp.7.410.523 Rp.720.017.400
102 Rp.13.321.943 Rp.5.971.765 Rp.7.350.178 Rp.714.045.635
103 Rp.13.321.943 Rp.6.032.727 Rp.7.289.216 Rp.708.012.908
104 Rp.13.321.943 Rp.6.094.311 Rp.7.227.632 Rp.701.918.597
105 Rp.13.321.943 Rp.6.156.524 Rp.7.165.419 Rp.695.762.073
106 Rp.13.321.943 Rp.6.219.372 Rp.7.102.571 Rp.689.542.701
107 Rp.13.321.943 Rp.6.282.861 Rp.7.039.082 Rp.683.259.840
108 Rp.13.321.943 Rp.6.346.999 Rp.6.974.944 Rp.676.912.841
109 Rp.13.321.943 Rp.6.411.791 Rp.6.910.152 Rp.670.501.050
110 Rp.13.321.943 Rp.6.477.245 Rp.6.844.698 Rp.664.023.805
111 Rp.13.321.943 Rp.6.543.367 Rp.6.778.576 Rp.657.480.438
112 Rp.13.321.943 Rp.6.610.164 Rp.6.711.779 Rp.650.870.274
113 Rp.13.321.943 Rp.6.677.642 Rp.6.644.301 Rp.644.192.632
114 Rp.13.321.943 Rp.6.745.810 Rp.6.576.133 Rp.637.446.822
115 Rp.13.321.943 Rp.6.814.673 Rp.6.507.270 Rp.630.632.149
116 Rp.13.321.943 Rp.6.884.240 Rp.6.437.703 Rp.623.747.909
117 Rp.13.321.943 Rp.6.954.516 Rp.6.367.427 Rp.616.793.393
118 Rp.13.321.943 Rp.7.025.510 Rp.6.296.433 Rp.609.767.883
119 Rp.13.321.943 Rp.7.097.229 Rp.6.224.714 Rp.602.670.654
120 Rp.13.321.943 Rp.7.169.680 Rp.6.152.263 Rp.595.500.974
121 Rp.13.321.943 Rp.7.242.871 Rp.6.079.072 Rp.588.258.103
122 Rp.13.321.943 Rp.7.316.808 Rp.6.005.135 Rp.580.941.295
123 Rp.13.321.943 Rp.7.391.501 Rp.5.930.442 Rp.573.549.794
124 Rp.13.321.943 Rp.7.466.956 Rp.5.854.987 Rp.566.082.838
125 Rp.13.321.943 Rp.7.543.181 Rp.5.778.762 Rp.558.539.657
126 Rp.13.321.943 Rp.7.620.184 Rp.5.701.759 Rp.550.919.473
127 Rp.13.321.943 Rp.7.697.973 Rp.5.623.970 Rp.543.221.500
128 Rp.13.321.943 Rp.7.776.557 Rp.5.545.386 Rp.535.444.943
129 Rp.13.321.943 Rp.7.855.943 Rp.5.466.000 Rp.527.589.000
130 Rp.13.321.943 Rp.7.936.139 Rp.5.385.804 Rp.519.652.861
131 Rp.13.321.943 Rp.8.017.153 Rp.5.304.790 Rp.511.635.708
132 Rp.13.321.943 Rp.8.098.995 Rp.5.222.948 Rp.503.536.713
133 Rp.13.321.943 Rp.8.181.672 Rp.5.140.271 Rp.495.355.041
134 Rp.13.321.943 Rp.8.265.194 Rp.5.056.749 Rp.487.089.847
135 Rp.13.321.943 Rp.8.349.567 Rp.4.972.376 Rp.478.740.280
136 Rp.13.321.943 Rp.8.434.803 Rp.4.887.140 Rp.470.305.477
137 Rp.13.321.943 Rp.8.520.908 Rp.4.801.035 Rp.461.784.569
138 Rp.13.321.943 Rp.8.607.892 Rp.4.714.051 Rp.453.176.677
139 Rp.13.321.943 Rp.8.695.764 Rp.4.626.179 Rp.444.480.913
140 Rp.13.321.943 Rp.8.784.534 Rp.4.537.409 Rp.435.696.379
141 Rp.13.321.943 Rp.8.874.209 Rp.4.447.734 Rp.426.822.170
142 Rp.13.321.943 Rp.8.964.800 Rp.4.357.143 Rp.417.857.370
143 Rp.13.321.943 Rp.9.056.316 Rp.4.265.627 Rp.408.801.054
144 Rp.13.321.943 Rp.9.148.766 Rp.4.173.177 Rp.399.652.288
145 Rp.13.321.943 Rp.9.242.159 Rp.4.079.784 Rp.390.410.129
146 Rp.13.321.943 Rp.9.336.506 Rp.3.985.437 Rp.381.073.623
147 Rp.13.321.943 Rp.9.431.816 Rp.3.890.127 Rp.371.641.807
148 Rp.13.321.943 Rp.9.528.100 Rp.3.793.843 Rp.362.113.707
149 Rp.13.321.943 Rp.9.625.366 Rp.3.696.577 Rp.352.488.341
150 Rp.13.321.943 Rp.9.723.625 Rp.3.598.318 Rp.342.764.716
151 Rp.13.321.943 Rp.9.822.887 Rp.3.499.056 Rp.332.941.829
152 Rp.13.321.943 Rp.9.923.162 Rp.3.398.781 Rp.323.018.667
153 Rp.13.321.943 Rp.10.024.461 Rp.3.297.482 Rp.312.994.206
154 Rp.13.321.943 Rp.10.126.794 Rp.3.195.149 Rp.302.867.412
155 Rp.13.321.943 Rp.10.230.172 Rp.3.091.771 Rp.292.637.240
156 Rp.13.321.943 Rp.10.334.605 Rp.2.987.338 Rp.282.302.635
157 Rp.13.321.943 Rp.10.440.104 Rp.2.881.839 Rp.271.862.531
158 Rp.13.321.943 Rp.10.546.680 Rp.2.775.263 Rp.261.315.851
159 Rp.13.321.943 Rp.10.654.344 Rp.2.667.599 Rp.250.661.507
160 Rp.13.321.943 Rp.10.763.107 Rp.2.558.836 Rp.239.898.400
161 Rp.13.321.943 Rp.10.872.980 Rp.2.448.963 Rp.229.025.420
162 Rp.13.321.943 Rp.10.983.975 Rp.2.337.968 Rp.218.041.445
163 Rp.13.321.943 Rp.11.096.103 Rp.2.225.840 Rp.206.945.342
164 Rp.13.321.943 Rp.11.209.376 Rp.2.112.567 Rp.195.735.966
165 Rp.13.321.943 Rp.11.323.805 Rp.1.998.138 Rp.184.412.161
166 Rp.13.321.943 Rp.11.439.402 Rp.1.882.541 Rp.172.972.759
167 Rp.13.321.943 Rp.11.556.179 Rp.1.765.764 Rp.161.416.580
168 Rp.13.321.943 Rp.11.674.149 Rp.1.647.794 Rp.149.742.431
169 Rp.13.321.943 Rp.11.793.322 Rp.1.528.621 Rp.137.949.109
170 Rp.13.321.943 Rp.11.913.713 Rp.1.408.230 Rp.126.035.396
171 Rp.13.321.943 Rp.12.035.332 Rp.1.286.611 Rp.114.000.064
172 Rp.13.321.943 Rp.12.158.192 Rp.1.163.751 Rp.101.841.872
173 Rp.13.321.943 Rp.12.282.307 Rp.1.039.636 Rp.89.559.565
174 Rp.13.321.943 Rp.12.407.689 Rp.914.254 Rp.77.151.876
175 Rp.13.321.943 Rp.12.534.351 Rp.787.592 Rp.64.617.525
176 Rp.13.321.943 Rp.12.662.306 Rp.659.637 Rp.51.955.219
177 Rp.13.321.943 Rp.12.791.567 Rp.530.376 Rp.39.163.652
178 Rp.13.321.943 Rp.12.922.147 Rp.399.796 Rp.26.241.505
179 Rp.13.321.943 Rp.13.054.061 Rp.267.882 Rp.13.187.444
180 Rp.13.321.943 Rp.13.187.444 Rp.134.622 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp875jt
    RUMAH Dijual
    di Bandung
    Rp875jt
    • 4
    • 2
    • 203
    • 170
    Lihat Rincian
    Rp875jt
  • RUMAH Dijual
    di Bandung
    Rp700jt
    RUMAH Dijual
    di Bandung
    Rp700jt
    • 3
    • 1
    • 161
    • 90
    Lihat Rincian
    Rp700jt
  • RUMAH Dijual
    di Bandung
    Rp800jt
    RUMAH Dijual
    di Bandung
    Rp800jt
    • 6
    • 5
    • 480
    • 210
    Lihat Rincian
    Rp800jt
  • RUMAH Dijual
    di Bandung
    Rp1,17mily
    RUMAH Dijual
    di Bandung
    Rp1,17mily
    • 4
    • 3
    • 137
    • 180
    Lihat Rincian
    Rp1,17mily
  • APARTEMEN Disewa
    di Bandung
    Rp4jt/bln
    APARTEMEN Disewa
    di Bandung
    Rp4jt/bln
    • 1
    • 24
    Lihat Rincian
    Rp4jt/bln
  • TANAH Dijual
    di Bandung Barat
    Rp1,38mily
    TANAH Dijual
    di Bandung Barat
    Rp1,38mily
    • 230
    Lihat Rincian
    Rp1,38mily
  • APARTEMEN Dijual
    di Bandung
    Rp630jt
    APARTEMEN Dijual
    di Bandung
    Rp630jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp630jt
  • 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