RUMAH KOST 60 KAMAR DI PUSAT KOTA FULL PENYEWA

Jl. Raya Kiaracondong Kiaracondong Bandung Jawa Barat

Rp9mily
Bisa Nego
KPR: 75,1jt/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.9.000.000.000 Dana Tunai yang Harus Disiapkan Rp.2.700.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.7.200.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.75.184.177 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.85.641.063 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.7.838.943.438
Total Pembayaran
Rp.17.810.943.438 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.7.200.000.000
1 Rp.75.184.177 Rp.18.184.177 Rp.57.000.000 Rp.7.181.815.823
2 Rp.75.184.177 Rp.18.328.135 Rp.56.856.042 Rp.7.163.487.688
3 Rp.75.184.177 Rp.18.473.233 Rp.56.710.944 Rp.7.145.014.455
4 Rp.75.184.177 Rp.18.619.479 Rp.56.564.698 Rp.7.126.394.976
5 Rp.75.184.177 Rp.18.766.883 Rp.56.417.294 Rp.7.107.628.093
6 Rp.75.184.177 Rp.18.915.455 Rp.56.268.722 Rp.7.088.712.638
7 Rp.75.184.177 Rp.19.065.202 Rp.56.118.975 Rp.7.069.647.436
8 Rp.75.184.177 Rp.19.216.135 Rp.55.968.042 Rp.7.050.431.301
9 Rp.75.184.177 Rp.19.368.263 Rp.55.815.914 Rp.7.031.063.038
10 Rp.75.184.177 Rp.19.521.595 Rp.55.662.582 Rp.7.011.541.443
11 Rp.75.184.177 Rp.19.676.141 Rp.55.508.036 Rp.6.991.865.302
12 Rp.75.184.177 Rp.19.831.910 Rp.55.352.267 Rp.6.972.033.392
13 Rp.75.184.177 Rp.19.988.913 Rp.55.195.264 Rp.6.952.044.479
14 Rp.75.184.177 Rp.20.147.158 Rp.55.037.019 Rp.6.931.897.321
15 Rp.75.184.177 Rp.20.306.657 Rp.54.877.520 Rp.6.911.590.664
16 Rp.75.184.177 Rp.20.467.418 Rp.54.716.759 Rp.6.891.123.246
17 Rp.75.184.177 Rp.20.629.451 Rp.54.554.726 Rp.6.870.493.795
18 Rp.75.184.177 Rp.20.792.768 Rp.54.391.409 Rp.6.849.701.027
19 Rp.75.184.177 Rp.20.957.377 Rp.54.226.800 Rp.6.828.743.650
20 Rp.75.184.177 Rp.21.123.290 Rp.54.060.887 Rp.6.807.620.360
21 Rp.75.184.177 Rp.21.290.516 Rp.53.893.661 Rp.6.786.329.844
22 Rp.75.184.177 Rp.21.459.066 Rp.53.725.111 Rp.6.764.870.778
23 Rp.75.184.177 Rp.21.628.950 Rp.53.555.227 Rp.6.743.241.828
24 Rp.75.184.177 Rp.21.800.179 Rp.53.383.998 Rp.6.721.441.649
25 Rp.75.184.177 Rp.21.972.764 Rp.53.211.413 Rp.6.699.468.885
26 Rp.75.184.177 Rp.22.146.715 Rp.53.037.462 Rp.6.677.322.170
27 Rp.75.184.177 Rp.22.322.043 Rp.52.862.134 Rp.6.655.000.127
28 Rp.75.184.177 Rp.22.498.759 Rp.52.685.418 Rp.6.632.501.368
29 Rp.75.184.177 Rp.22.676.875 Rp.52.507.302 Rp.6.609.824.493
30 Rp.75.184.177 Rp.22.856.400 Rp.52.327.777 Rp.6.586.968.093
31 Rp.75.184.177 Rp.23.037.346 Rp.52.146.831 Rp.6.563.930.747
32 Rp.75.184.177 Rp.23.219.725 Rp.51.964.452 Rp.6.540.711.022
33 Rp.75.184.177 Rp.23.403.548 Rp.51.780.629 Rp.6.517.307.474
34 Rp.75.184.177 Rp.23.588.826 Rp.51.595.351 Rp.6.493.718.648
35 Rp.75.184.177 Rp.23.775.571 Rp.51.408.606 Rp.6.469.943.077
36 Rp.75.184.177 Rp.23.963.794 Rp.51.220.383 Rp.6.445.979.283
37 Rp.85.641.063 Rp.19.838.358 Rp.65.802.705 Rp.6.426.140.925
38 Rp.85.641.063 Rp.20.040.874 Rp.65.600.189 Rp.6.406.100.051
39 Rp.85.641.063 Rp.20.245.458 Rp.65.395.605 Rp.6.385.854.593
40 Rp.85.641.063 Rp.20.452.131 Rp.65.188.932 Rp.6.365.402.462
41 Rp.85.641.063 Rp.20.660.913 Rp.64.980.150 Rp.6.344.741.549
42 Rp.85.641.063 Rp.20.871.826 Rp.64.769.237 Rp.6.323.869.723
43 Rp.85.641.063 Rp.21.084.893 Rp.64.556.170 Rp.6.302.784.830
44 Rp.85.641.063 Rp.21.300.135 Rp.64.340.928 Rp.6.281.484.695
45 Rp.85.641.063 Rp.21.517.573 Rp.64.123.490 Rp.6.259.967.122
46 Rp.85.641.063 Rp.21.737.232 Rp.63.903.831 Rp.6.238.229.890
47 Rp.85.641.063 Rp.21.959.133 Rp.63.681.930 Rp.6.216.270.757
48 Rp.85.641.063 Rp.22.183.299 Rp.63.457.764 Rp.6.194.087.458
49 Rp.85.641.063 Rp.22.409.754 Rp.63.231.309 Rp.6.171.677.704
50 Rp.85.641.063 Rp.22.638.520 Rp.63.002.543 Rp.6.149.039.184
51 Rp.85.641.063 Rp.22.869.621 Rp.62.771.442 Rp.6.126.169.563
52 Rp.85.641.063 Rp.23.103.082 Rp.62.537.981 Rp.6.103.066.481
53 Rp.85.641.063 Rp.23.338.926 Rp.62.302.137 Rp.6.079.727.555
54 Rp.85.641.063 Rp.23.577.178 Rp.62.063.885 Rp.6.056.150.377
55 Rp.85.641.063 Rp.23.817.861 Rp.61.823.202 Rp.6.032.332.516
56 Rp.85.641.063 Rp.24.061.002 Rp.61.580.061 Rp.6.008.271.514
57 Rp.85.641.063 Rp.24.306.625 Rp.61.334.438 Rp.5.983.964.889
58 Rp.85.641.063 Rp.24.554.755 Rp.61.086.308 Rp.5.959.410.134
59 Rp.85.641.063 Rp.24.805.418 Rp.60.835.645 Rp.5.934.604.716
60 Rp.85.641.063 Rp.25.058.640 Rp.60.582.423 Rp.5.909.546.076
61 Rp.85.641.063 Rp.25.314.447 Rp.60.326.616 Rp.5.884.231.629
62 Rp.85.641.063 Rp.25.572.865 Rp.60.068.198 Rp.5.858.658.764
63 Rp.85.641.063 Rp.25.833.921 Rp.59.807.142 Rp.5.832.824.843
64 Rp.85.641.063 Rp.26.097.643 Rp.59.543.420 Rp.5.806.727.200
65 Rp.85.641.063 Rp.26.364.056 Rp.59.277.007 Rp.5.780.363.144
66 Rp.85.641.063 Rp.26.633.189 Rp.59.007.874 Rp.5.753.729.955
67 Rp.85.641.063 Rp.26.905.070 Rp.58.735.993 Rp.5.726.824.885
68 Rp.85.641.063 Rp.27.179.726 Rp.58.461.337 Rp.5.699.645.159
69 Rp.85.641.063 Rp.27.457.185 Rp.58.183.878 Rp.5.672.187.974
70 Rp.85.641.063 Rp.27.737.477 Rp.57.903.586 Rp.5.644.450.497
71 Rp.85.641.063 Rp.28.020.631 Rp.57.620.432 Rp.5.616.429.866
72 Rp.85.641.063 Rp.28.306.675 Rp.57.334.388 Rp.5.588.123.191
73 Rp.85.641.063 Rp.28.595.639 Rp.57.045.424 Rp.5.559.527.552
74 Rp.85.641.063 Rp.28.887.553 Rp.56.753.510 Rp.5.530.639.999
75 Rp.85.641.063 Rp.29.182.446 Rp.56.458.617 Rp.5.501.457.553
76 Rp.85.641.063 Rp.29.480.350 Rp.56.160.713 Rp.5.471.977.203
77 Rp.85.641.063 Rp.29.781.296 Rp.55.859.767 Rp.5.442.195.907
78 Rp.85.641.063 Rp.30.085.313 Rp.55.555.750 Rp.5.412.110.594
79 Rp.85.641.063 Rp.30.392.434 Rp.55.248.629 Rp.5.381.718.160
80 Rp.85.641.063 Rp.30.702.690 Rp.54.938.373 Rp.5.351.015.470
81 Rp.85.641.063 Rp.31.016.113 Rp.54.624.950 Rp.5.319.999.357
82 Rp.85.641.063 Rp.31.332.736 Rp.54.308.327 Rp.5.288.666.621
83 Rp.85.641.063 Rp.31.652.591 Rp.53.988.472 Rp.5.257.014.030
84 Rp.85.641.063 Rp.31.975.711 Rp.53.665.352 Rp.5.225.038.319
85 Rp.85.641.063 Rp.32.302.130 Rp.53.338.933 Rp.5.192.736.189
86 Rp.85.641.063 Rp.32.631.881 Rp.53.009.182 Rp.5.160.104.308
87 Rp.85.641.063 Rp.32.964.998 Rp.52.676.065 Rp.5.127.139.310
88 Rp.85.641.063 Rp.33.301.516 Rp.52.339.547 Rp.5.093.837.794
89 Rp.85.641.063 Rp.33.641.469 Rp.51.999.594 Rp.5.060.196.325
90 Rp.85.641.063 Rp.33.984.892 Rp.51.656.171 Rp.5.026.211.433
91 Rp.85.641.063 Rp.34.331.821 Rp.51.309.242 Rp.4.991.879.612
92 Rp.85.641.063 Rp.34.682.292 Rp.50.958.771 Rp.4.957.197.320
93 Rp.85.641.063 Rp.35.036.340 Rp.50.604.723 Rp.4.922.160.980
94 Rp.85.641.063 Rp.35.394.003 Rp.50.247.060 Rp.4.886.766.977
95 Rp.85.641.063 Rp.35.755.317 Rp.49.885.746 Rp.4.851.011.660
96 Rp.85.641.063 Rp.36.120.319 Rp.49.520.744 Rp.4.814.891.341
97 Rp.85.641.063 Rp.36.489.047 Rp.49.152.016 Rp.4.778.402.294
98 Rp.85.641.063 Rp.36.861.540 Rp.48.779.523 Rp.4.741.540.754
99 Rp.85.641.063 Rp.37.237.834 Rp.48.403.229 Rp.4.704.302.920
100 Rp.85.641.063 Rp.37.617.971 Rp.48.023.092 Rp.4.666.684.949
101 Rp.85.641.063 Rp.38.001.987 Rp.47.639.076 Rp.4.628.682.962
102 Rp.85.641.063 Rp.38.389.924 Rp.47.251.139 Rp.4.590.293.038
103 Rp.85.641.063 Rp.38.781.822 Rp.46.859.241 Rp.4.551.511.216
104 Rp.85.641.063 Rp.39.177.719 Rp.46.463.344 Rp.4.512.333.497
105 Rp.85.641.063 Rp.39.577.659 Rp.46.063.404 Rp.4.472.755.838
106 Rp.85.641.063 Rp.39.981.680 Rp.45.659.383 Rp.4.432.774.158
107 Rp.85.641.063 Rp.40.389.827 Rp.45.251.236 Rp.4.392.384.331
108 Rp.85.641.063 Rp.40.802.140 Rp.44.838.923 Rp.4.351.582.191
109 Rp.85.641.063 Rp.41.218.661 Rp.44.422.402 Rp.4.310.363.530
110 Rp.85.641.063 Rp.41.639.435 Rp.44.001.628 Rp.4.268.724.095
111 Rp.85.641.063 Rp.42.064.505 Rp.43.576.558 Rp.4.226.659.590
112 Rp.85.641.063 Rp.42.493.913 Rp.43.147.150 Rp.4.184.165.677
113 Rp.85.641.063 Rp.42.927.705 Rp.42.713.358 Rp.4.141.237.972
114 Rp.85.641.063 Rp.43.365.925 Rp.42.275.138 Rp.4.097.872.047
115 Rp.85.641.063 Rp.43.808.619 Rp.41.832.444 Rp.4.054.063.428
116 Rp.85.641.063 Rp.44.255.832 Rp.41.385.231 Rp.4.009.807.596
117 Rp.85.641.063 Rp.44.707.610 Rp.40.933.453 Rp.3.965.099.986
118 Rp.85.641.063 Rp.45.164.001 Rp.40.477.062 Rp.3.919.935.985
119 Rp.85.641.063 Rp.45.625.050 Rp.40.016.013 Rp.3.874.310.935
120 Rp.85.641.063 Rp.46.090.806 Rp.39.550.257 Rp.3.828.220.129
121 Rp.85.641.063 Rp.46.561.316 Rp.39.079.747 Rp.3.781.658.813
122 Rp.85.641.063 Rp.47.036.629 Rp.38.604.434 Rp.3.734.622.184
123 Rp.85.641.063 Rp.47.516.795 Rp.38.124.268 Rp.3.687.105.389
124 Rp.85.641.063 Rp.48.001.862 Rp.37.639.201 Rp.3.639.103.527
125 Rp.85.641.063 Rp.48.491.881 Rp.37.149.182 Rp.3.590.611.646
126 Rp.85.641.063 Rp.48.986.902 Rp.36.654.161 Rp.3.541.624.744
127 Rp.85.641.063 Rp.49.486.977 Rp.36.154.086 Rp.3.492.137.767
128 Rp.85.641.063 Rp.49.992.157 Rp.35.648.906 Rp.3.442.145.610
129 Rp.85.641.063 Rp.50.502.493 Rp.35.138.570 Rp.3.391.643.117
130 Rp.85.641.063 Rp.51.018.040 Rp.34.623.023 Rp.3.340.625.077
131 Rp.85.641.063 Rp.51.538.849 Rp.34.102.214 Rp.3.289.086.228
132 Rp.85.641.063 Rp.52.064.974 Rp.33.576.089 Rp.3.237.021.254
133 Rp.85.641.063 Rp.52.596.471 Rp.33.044.592 Rp.3.184.424.783
134 Rp.85.641.063 Rp.53.133.393 Rp.32.507.670 Rp.3.131.291.390
135 Rp.85.641.063 Rp.53.675.797 Rp.31.965.266 Rp.3.077.615.593
136 Rp.85.641.063 Rp.54.223.737 Rp.31.417.326 Rp.3.023.391.856
137 Rp.85.641.063 Rp.54.777.271 Rp.30.863.792 Rp.2.968.614.585
138 Rp.85.641.063 Rp.55.336.456 Rp.30.304.607 Rp.2.913.278.129
139 Rp.85.641.063 Rp.55.901.349 Rp.29.739.714 Rp.2.857.376.780
140 Rp.85.641.063 Rp.56.472.008 Rp.29.169.055 Rp.2.800.904.772
141 Rp.85.641.063 Rp.57.048.493 Rp.28.592.570 Rp.2.743.856.279
142 Rp.85.641.063 Rp.57.630.863 Rp.28.010.200 Rp.2.686.225.416
143 Rp.85.641.063 Rp.58.219.179 Rp.27.421.884 Rp.2.628.006.237
144 Rp.85.641.063 Rp.58.813.499 Rp.26.827.564 Rp.2.569.192.738
145 Rp.85.641.063 Rp.59.413.887 Rp.26.227.176 Rp.2.509.778.851
146 Rp.85.641.063 Rp.60.020.404 Rp.25.620.659 Rp.2.449.758.447
147 Rp.85.641.063 Rp.60.633.112 Rp.25.007.951 Rp.2.389.125.335
148 Rp.85.641.063 Rp.61.252.075 Rp.24.388.988 Rp.2.327.873.260
149 Rp.85.641.063 Rp.61.877.357 Rp.23.763.706 Rp.2.265.995.903
150 Rp.85.641.063 Rp.62.509.021 Rp.23.132.042 Rp.2.203.486.882
151 Rp.85.641.063 Rp.63.147.134 Rp.22.493.929 Rp.2.140.339.748
152 Rp.85.641.063 Rp.63.791.761 Rp.21.849.302 Rp.2.076.547.987
153 Rp.85.641.063 Rp.64.442.969 Rp.21.198.094 Rp.2.012.105.018
154 Rp.85.641.063 Rp.65.100.824 Rp.20.540.239 Rp.1.947.004.194
155 Rp.85.641.063 Rp.65.765.395 Rp.19.875.668 Rp.1.881.238.799
156 Rp.85.641.063 Rp.66.436.750 Rp.19.204.313 Rp.1.814.802.049
157 Rp.85.641.063 Rp.67.114.959 Rp.18.526.104 Rp.1.747.687.090
158 Rp.85.641.063 Rp.67.800.091 Rp.17.840.972 Rp.1.679.886.999
159 Rp.85.641.063 Rp.68.492.217 Rp.17.148.846 Rp.1.611.394.782
160 Rp.85.641.063 Rp.69.191.408 Rp.16.449.655 Rp.1.542.203.374
161 Rp.85.641.063 Rp.69.897.737 Rp.15.743.326 Rp.1.472.305.637
162 Rp.85.641.063 Rp.70.611.276 Rp.15.029.787 Rp.1.401.694.361
163 Rp.85.641.063 Rp.71.332.100 Rp.14.308.963 Rp.1.330.362.261
164 Rp.85.641.063 Rp.72.060.282 Rp.13.580.781 Rp.1.258.301.979
165 Rp.85.641.063 Rp.72.795.897 Rp.12.845.166 Rp.1.185.506.082
166 Rp.85.641.063 Rp.73.539.022 Rp.12.102.041 Rp.1.111.967.060
167 Rp.85.641.063 Rp.74.289.733 Rp.11.351.330 Rp.1.037.677.327
168 Rp.85.641.063 Rp.75.048.107 Rp.10.592.956 Rp.962.629.220
169 Rp.85.641.063 Rp.75.814.223 Rp.9.826.840 Rp.886.814.997
170 Rp.85.641.063 Rp.76.588.160 Rp.9.052.903 Rp.810.226.837
171 Rp.85.641.063 Rp.77.369.997 Rp.8.271.066 Rp.732.856.840
172 Rp.85.641.063 Rp.78.159.816 Rp.7.481.247 Rp.654.697.024
173 Rp.85.641.063 Rp.78.957.698 Rp.6.683.365 Rp.575.739.326
174 Rp.85.641.063 Rp.79.763.724 Rp.5.877.339 Rp.495.975.602
175 Rp.85.641.063 Rp.80.577.979 Rp.5.063.084 Rp.415.397.623
176 Rp.85.641.063 Rp.81.400.546 Rp.4.240.517 Rp.333.997.077
177 Rp.85.641.063 Rp.82.231.510 Rp.3.409.553 Rp.251.765.567
178 Rp.85.641.063 Rp.83.070.956 Rp.2.570.107 Rp.168.694.611
179 Rp.85.641.063 Rp.83.918.972 Rp.1.722.091 Rp.84.775.639
180 Rp.85.641.063 Rp.84.775.639 Rp.865.418 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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
    Rp875jt
    RUMAH Dijual
    di Bandung
    Rp875jt
    • 4
    • 2
    • 203
    • 170
    Lihat Rincian
    Rp875jt
  • RUMAH Dijual
    di Bandung Barat
    Rp925jt
    RUMAH Dijual
    di Bandung Barat
    Rp925jt
    • 4
    • 2
    • 153
    • 90
    Lihat Rincian
    Rp925jt
  • RUMAH Dijual
    di Bandung
    Rp1,26mily
    RUMAH Dijual
    di Bandung
    Rp1,26mily
    • 3
    • 2
    • 120
    • 83
    Lihat Rincian
    Rp1,26mily
  • RUMAH Dijual
    di Bandung
    Rp375jt
    Terjual
    RUMAH Dijual
    di Bandung
    Rp375jt
    • 3
    • 1
    • 95
    • 90
    Lihat Rincian
    Rp375jt
  • RUMAH Dijual
    di Bandung
    Rp907jt
    RUMAH Dijual
    di Bandung
    Rp907jt
    • 3
    • 1
    • 91
    • 58
    Lihat Rincian
    Rp907jt
  • APARTEMEN Dijual
    di Bandung
    Rp250jt
    APARTEMEN Dijual
    di Bandung
    Rp250jt
    • 2
    • 1
    • 36
    Lihat Rincian
    Rp250jt
  • RUMAH Dijual
    di Bandung Barat
    Rp600jt
    RUMAH Dijual
    di Bandung Barat
    Rp600jt
    • 2
    • 2
    • 140
    • 130
    Lihat Rincian
    Rp600jt

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