Perumahan Batu Indah

=TURUN HARGA...RUMAH BARU RENOV DI KOMPLEK BATU INDAH DEKAT BATUNUNGGAL=

Batu Indah Jl. Batu Indah Raya Buah Batu, Batununggal Bandung Jawa Barat

Rp1,17mily
Bisa Nego
KPR: 9,81jt/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.1.175.000.000 Dana Tunai yang Harus Disiapkan Rp.352.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.940.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.9.815.712 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.11.180.917 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.023.417.555
Total Pembayaran
Rp.2.325.317.555 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.940.000.000
1 Rp.9.815.712 Rp.2.374.045 Rp.7.441.667 Rp.937.625.955
2 Rp.9.815.712 Rp.2.392.840 Rp.7.422.872 Rp.935.233.115
3 Rp.9.815.712 Rp.2.411.783 Rp.7.403.929 Rp.932.821.332
4 Rp.9.815.712 Rp.2.430.876 Rp.7.384.836 Rp.930.390.456
5 Rp.9.815.712 Rp.2.450.121 Rp.7.365.591 Rp.927.940.335
6 Rp.9.815.712 Rp.2.469.518 Rp.7.346.194 Rp.925.470.817
7 Rp.9.815.712 Rp.2.489.068 Rp.7.326.644 Rp.922.981.749
8 Rp.9.815.712 Rp.2.508.773 Rp.7.306.939 Rp.920.472.976
9 Rp.9.815.712 Rp.2.528.634 Rp.7.287.078 Rp.917.944.342
10 Rp.9.815.712 Rp.2.548.653 Rp.7.267.059 Rp.915.395.689
11 Rp.9.815.712 Rp.2.568.829 Rp.7.246.883 Rp.912.826.860
12 Rp.9.815.712 Rp.2.589.166 Rp.7.226.546 Rp.910.237.694
13 Rp.9.815.712 Rp.2.609.664 Rp.7.206.048 Rp.907.628.030
14 Rp.9.815.712 Rp.2.630.323 Rp.7.185.389 Rp.904.997.707
15 Rp.9.815.712 Rp.2.651.147 Rp.7.164.565 Rp.902.346.560
16 Rp.9.815.712 Rp.2.672.135 Rp.7.143.577 Rp.899.674.425
17 Rp.9.815.712 Rp.2.693.289 Rp.7.122.423 Rp.896.981.136
18 Rp.9.815.712 Rp.2.714.611 Rp.7.101.101 Rp.894.266.525
19 Rp.9.815.712 Rp.2.736.102 Rp.7.079.610 Rp.891.530.423
20 Rp.9.815.712 Rp.2.757.763 Rp.7.057.949 Rp.888.772.660
21 Rp.9.815.712 Rp.2.779.595 Rp.7.036.117 Rp.885.993.065
22 Rp.9.815.712 Rp.2.801.600 Rp.7.014.112 Rp.883.191.465
23 Rp.9.815.712 Rp.2.823.780 Rp.6.991.932 Rp.880.367.685
24 Rp.9.815.712 Rp.2.846.134 Rp.6.969.578 Rp.877.521.551
25 Rp.9.815.712 Rp.2.868.666 Rp.6.947.046 Rp.874.652.885
26 Rp.9.815.712 Rp.2.891.377 Rp.6.924.335 Rp.871.761.508
27 Rp.9.815.712 Rp.2.914.267 Rp.6.901.445 Rp.868.847.241
28 Rp.9.815.712 Rp.2.937.338 Rp.6.878.374 Rp.865.909.903
29 Rp.9.815.712 Rp.2.960.592 Rp.6.855.120 Rp.862.949.311
30 Rp.9.815.712 Rp.2.984.030 Rp.6.831.682 Rp.859.965.281
31 Rp.9.815.712 Rp.3.007.654 Rp.6.808.058 Rp.856.957.627
32 Rp.9.815.712 Rp.3.031.464 Rp.6.784.248 Rp.853.926.163
33 Rp.9.815.712 Rp.3.055.463 Rp.6.760.249 Rp.850.870.700
34 Rp.9.815.712 Rp.3.079.652 Rp.6.736.060 Rp.847.791.048
35 Rp.9.815.712 Rp.3.104.033 Rp.6.711.679 Rp.844.687.015
36 Rp.9.815.712 Rp.3.128.606 Rp.6.687.106 Rp.841.558.409
37 Rp.11.180.917 Rp.2.590.008 Rp.8.590.909 Rp.838.968.401
38 Rp.11.180.917 Rp.2.616.448 Rp.8.564.469 Rp.836.351.953
39 Rp.11.180.917 Rp.2.643.157 Rp.8.537.760 Rp.833.708.796
40 Rp.11.180.917 Rp.2.670.140 Rp.8.510.777 Rp.831.038.656
41 Rp.11.180.917 Rp.2.697.397 Rp.8.483.520 Rp.828.341.259
42 Rp.11.180.917 Rp.2.724.933 Rp.8.455.984 Rp.825.616.326
43 Rp.11.180.917 Rp.2.752.750 Rp.8.428.167 Rp.822.863.576
44 Rp.11.180.917 Rp.2.780.851 Rp.8.400.066 Rp.820.082.725
45 Rp.11.180.917 Rp.2.809.239 Rp.8.371.678 Rp.817.273.486
46 Rp.11.180.917 Rp.2.837.917 Rp.8.343.000 Rp.814.435.569
47 Rp.11.180.917 Rp.2.866.887 Rp.8.314.030 Rp.811.568.682
48 Rp.11.180.917 Rp.2.896.153 Rp.8.284.764 Rp.808.672.529
49 Rp.11.180.917 Rp.2.925.718 Rp.8.255.199 Rp.805.746.811
50 Rp.11.180.917 Rp.2.955.585 Rp.8.225.332 Rp.802.791.226
51 Rp.11.180.917 Rp.2.985.757 Rp.8.195.160 Rp.799.805.469
52 Rp.11.180.917 Rp.3.016.236 Rp.8.164.681 Rp.796.789.233
53 Rp.11.180.917 Rp.3.047.027 Rp.8.133.890 Rp.793.742.206
54 Rp.11.180.917 Rp.3.078.132 Rp.8.102.785 Rp.790.664.074
55 Rp.11.180.917 Rp.3.109.555 Rp.8.071.362 Rp.787.554.519
56 Rp.11.180.917 Rp.3.141.298 Rp.8.039.619 Rp.784.413.221
57 Rp.11.180.917 Rp.3.173.365 Rp.8.007.552 Rp.781.239.856
58 Rp.11.180.917 Rp.3.205.760 Rp.7.975.157 Rp.778.034.096
59 Rp.11.180.917 Rp.3.238.486 Rp.7.942.431 Rp.774.795.610
60 Rp.11.180.917 Rp.3.271.545 Rp.7.909.372 Rp.771.524.065
61 Rp.11.180.917 Rp.3.304.942 Rp.7.875.975 Rp.768.219.123
62 Rp.11.180.917 Rp.3.338.680 Rp.7.842.237 Rp.764.880.443
63 Rp.11.180.917 Rp.3.372.762 Rp.7.808.155 Rp.761.507.681
64 Rp.11.180.917 Rp.3.407.193 Rp.7.773.724 Rp.758.100.488
65 Rp.11.180.917 Rp.3.441.975 Rp.7.738.942 Rp.754.658.513
66 Rp.11.180.917 Rp.3.477.111 Rp.7.703.806 Rp.751.181.402
67 Rp.11.180.917 Rp.3.512.607 Rp.7.668.310 Rp.747.668.795
68 Rp.11.180.917 Rp.3.548.465 Rp.7.632.452 Rp.744.120.330
69 Rp.11.180.917 Rp.3.584.689 Rp.7.596.228 Rp.740.535.641
70 Rp.11.180.917 Rp.3.621.282 Rp.7.559.635 Rp.736.914.359
71 Rp.11.180.917 Rp.3.658.250 Rp.7.522.667 Rp.733.256.109
72 Rp.11.180.917 Rp.3.695.594 Rp.7.485.323 Rp.729.560.515
73 Rp.11.180.917 Rp.3.733.320 Rp.7.447.597 Rp.725.827.195
74 Rp.11.180.917 Rp.3.771.431 Rp.7.409.486 Rp.722.055.764
75 Rp.11.180.917 Rp.3.809.931 Rp.7.370.986 Rp.718.245.833
76 Rp.11.180.917 Rp.3.848.824 Rp.7.332.093 Rp.714.397.009
77 Rp.11.180.917 Rp.3.888.114 Rp.7.292.803 Rp.710.508.895
78 Rp.11.180.917 Rp.3.927.805 Rp.7.253.112 Rp.706.581.090
79 Rp.11.180.917 Rp.3.967.902 Rp.7.213.015 Rp.702.613.188
80 Rp.11.180.917 Rp.4.008.407 Rp.7.172.510 Rp.698.604.781
81 Rp.11.180.917 Rp.4.049.327 Rp.7.131.590 Rp.694.555.454
82 Rp.11.180.917 Rp.4.090.663 Rp.7.090.254 Rp.690.464.791
83 Rp.11.180.917 Rp.4.132.422 Rp.7.048.495 Rp.686.332.369
84 Rp.11.180.917 Rp.4.174.607 Rp.7.006.310 Rp.682.157.762
85 Rp.11.180.917 Rp.4.217.223 Rp.6.963.694 Rp.677.940.539
86 Rp.11.180.917 Rp.4.260.274 Rp.6.920.643 Rp.673.680.265
87 Rp.11.180.917 Rp.4.303.764 Rp.6.877.153 Rp.669.376.501
88 Rp.11.180.917 Rp.4.347.699 Rp.6.833.218 Rp.665.028.802
89 Rp.11.180.917 Rp.4.392.081 Rp.6.788.836 Rp.660.636.721
90 Rp.11.180.917 Rp.4.436.917 Rp.6.744.000 Rp.656.199.804
91 Rp.11.180.917 Rp.4.482.211 Rp.6.698.706 Rp.651.717.593
92 Rp.11.180.917 Rp.4.527.967 Rp.6.652.950 Rp.647.189.626
93 Rp.11.180.917 Rp.4.574.190 Rp.6.606.727 Rp.642.615.436
94 Rp.11.180.917 Rp.4.620.884 Rp.6.560.033 Rp.637.994.552
95 Rp.11.180.917 Rp.4.668.056 Rp.6.512.861 Rp.633.326.496
96 Rp.11.180.917 Rp.4.715.709 Rp.6.465.208 Rp.628.610.787
97 Rp.11.180.917 Rp.4.763.849 Rp.6.417.068 Rp.623.846.938
98 Rp.11.180.917 Rp.4.812.480 Rp.6.368.437 Rp.619.034.458
99 Rp.11.180.917 Rp.4.861.607 Rp.6.319.310 Rp.614.172.851
100 Rp.11.180.917 Rp.4.911.236 Rp.6.269.681 Rp.609.261.615
101 Rp.11.180.917 Rp.4.961.371 Rp.6.219.546 Rp.604.300.244
102 Rp.11.180.917 Rp.5.012.019 Rp.6.168.898 Rp.599.288.225
103 Rp.11.180.917 Rp.5.063.183 Rp.6.117.734 Rp.594.225.042
104 Rp.11.180.917 Rp.5.114.870 Rp.6.066.047 Rp.589.110.172
105 Rp.11.180.917 Rp.5.167.084 Rp.6.013.833 Rp.583.943.088
106 Rp.11.180.917 Rp.5.219.831 Rp.5.961.086 Rp.578.723.257
107 Rp.11.180.917 Rp.5.273.117 Rp.5.907.800 Rp.573.450.140
108 Rp.11.180.917 Rp.5.326.947 Rp.5.853.970 Rp.568.123.193
109 Rp.11.180.917 Rp.5.381.326 Rp.5.799.591 Rp.562.741.867
110 Rp.11.180.917 Rp.5.436.260 Rp.5.744.657 Rp.557.305.607
111 Rp.11.180.917 Rp.5.491.756 Rp.5.689.161 Rp.551.813.851
112 Rp.11.180.917 Rp.5.547.817 Rp.5.633.100 Rp.546.266.034
113 Rp.11.180.917 Rp.5.604.451 Rp.5.576.466 Rp.540.661.583
114 Rp.11.180.917 Rp.5.661.663 Rp.5.519.254 Rp.534.999.920
115 Rp.11.180.917 Rp.5.719.459 Rp.5.461.458 Rp.529.280.461
116 Rp.11.180.917 Rp.5.777.846 Rp.5.403.071 Rp.523.502.615
117 Rp.11.180.917 Rp.5.836.828 Rp.5.344.089 Rp.517.665.787
118 Rp.11.180.917 Rp.5.896.412 Rp.5.284.505 Rp.511.769.375
119 Rp.11.180.917 Rp.5.956.605 Rp.5.224.312 Rp.505.812.770
120 Rp.11.180.917 Rp.6.017.412 Rp.5.163.505 Rp.499.795.358
121 Rp.11.180.917 Rp.6.078.839 Rp.5.102.078 Rp.493.716.519
122 Rp.11.180.917 Rp.6.140.894 Rp.5.040.023 Rp.487.575.625
123 Rp.11.180.917 Rp.6.203.582 Rp.4.977.335 Rp.481.372.043
124 Rp.11.180.917 Rp.6.266.911 Rp.4.914.006 Rp.475.105.132
125 Rp.11.180.917 Rp.6.330.885 Rp.4.850.032 Rp.468.774.247
126 Rp.11.180.917 Rp.6.395.513 Rp.4.785.404 Rp.462.378.734
127 Rp.11.180.917 Rp.6.460.801 Rp.4.720.116 Rp.455.917.933
128 Rp.11.180.917 Rp.6.526.755 Rp.4.654.162 Rp.449.391.178
129 Rp.11.180.917 Rp.6.593.382 Rp.4.587.535 Rp.442.797.796
130 Rp.11.180.917 Rp.6.660.689 Rp.4.520.228 Rp.436.137.107
131 Rp.11.180.917 Rp.6.728.684 Rp.4.452.233 Rp.429.408.423
132 Rp.11.180.917 Rp.6.797.373 Rp.4.383.544 Rp.422.611.050
133 Rp.11.180.917 Rp.6.866.763 Rp.4.314.154 Rp.415.744.287
134 Rp.11.180.917 Rp.6.936.861 Rp.4.244.056 Rp.408.807.426
135 Rp.11.180.917 Rp.7.007.675 Rp.4.173.242 Rp.401.799.751
136 Rp.11.180.917 Rp.7.079.211 Rp.4.101.706 Rp.394.720.540
137 Rp.11.180.917 Rp.7.151.478 Rp.4.029.439 Rp.387.569.062
138 Rp.11.180.917 Rp.7.224.483 Rp.3.956.434 Rp.380.344.579
139 Rp.11.180.917 Rp.7.298.233 Rp.3.882.684 Rp.373.046.346
140 Rp.11.180.917 Rp.7.372.736 Rp.3.808.181 Rp.365.673.610
141 Rp.11.180.917 Rp.7.447.999 Rp.3.732.918 Rp.358.225.611
142 Rp.11.180.917 Rp.7.524.031 Rp.3.656.886 Rp.350.701.580
143 Rp.11.180.917 Rp.7.600.838 Rp.3.580.079 Rp.343.100.742
144 Rp.11.180.917 Rp.7.678.430 Rp.3.502.487 Rp.335.422.312
145 Rp.11.180.917 Rp.7.756.814 Rp.3.424.103 Rp.327.665.498
146 Rp.11.180.917 Rp.7.835.998 Rp.3.344.919 Rp.319.829.500
147 Rp.11.180.917 Rp.7.915.991 Rp.3.264.926 Rp.311.913.509
148 Rp.11.180.917 Rp.7.996.800 Rp.3.184.117 Rp.303.916.709
149 Rp.11.180.917 Rp.8.078.434 Rp.3.102.483 Rp.295.838.275
150 Rp.11.180.917 Rp.8.160.901 Rp.3.020.016 Rp.287.677.374
151 Rp.11.180.917 Rp.8.244.210 Rp.2.936.707 Rp.279.433.164
152 Rp.11.180.917 Rp.8.328.370 Rp.2.852.547 Rp.271.104.794
153 Rp.11.180.917 Rp.8.413.389 Rp.2.767.528 Rp.262.691.405
154 Rp.11.180.917 Rp.8.499.276 Rp.2.681.641 Rp.254.192.129
155 Rp.11.180.917 Rp.8.586.039 Rp.2.594.878 Rp.245.606.090
156 Rp.11.180.917 Rp.8.673.688 Rp.2.507.229 Rp.236.932.402
157 Rp.11.180.917 Rp.8.762.232 Rp.2.418.685 Rp.228.170.170
158 Rp.11.180.917 Rp.8.851.680 Rp.2.329.237 Rp.219.318.490
159 Rp.11.180.917 Rp.8.942.041 Rp.2.238.876 Rp.210.376.449
160 Rp.11.180.917 Rp.9.033.324 Rp.2.147.593 Rp.201.343.125
161 Rp.11.180.917 Rp.9.125.539 Rp.2.055.378 Rp.192.217.586
162 Rp.11.180.917 Rp.9.218.696 Rp.1.962.221 Rp.182.998.890
163 Rp.11.180.917 Rp.9.312.803 Rp.1.868.114 Rp.173.686.087
164 Rp.11.180.917 Rp.9.407.872 Rp.1.773.045 Rp.164.278.215
165 Rp.11.180.917 Rp.9.503.910 Rp.1.677.007 Rp.154.774.305
166 Rp.11.180.917 Rp.9.600.929 Rp.1.579.988 Rp.145.173.376
167 Rp.11.180.917 Rp.9.698.939 Rp.1.481.978 Rp.135.474.437
168 Rp.11.180.917 Rp.9.797.949 Rp.1.382.968 Rp.125.676.488
169 Rp.11.180.917 Rp.9.897.970 Rp.1.282.947 Rp.115.778.518
170 Rp.11.180.917 Rp.9.999.011 Rp.1.181.906 Rp.105.779.507
171 Rp.11.180.917 Rp.10.101.085 Rp.1.079.832 Rp.95.678.422
172 Rp.11.180.917 Rp.10.204.200 Rp.976.717 Rp.85.474.222
173 Rp.11.180.917 Rp.10.308.368 Rp.872.549 Rp.75.165.854
174 Rp.11.180.917 Rp.10.413.599 Rp.767.318 Rp.64.752.255
175 Rp.11.180.917 Rp.10.519.904 Rp.661.013 Rp.54.232.351
176 Rp.11.180.917 Rp.10.627.295 Rp.553.622 Rp.43.605.056
177 Rp.11.180.917 Rp.10.735.782 Rp.445.135 Rp.32.869.274
178 Rp.11.180.917 Rp.10.845.376 Rp.335.541 Rp.22.023.898
179 Rp.11.180.917 Rp.10.956.090 Rp.224.827 Rp.11.067.808
180 Rp.11.180.917 Rp.11.067.808 Rp.112.984 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily
  • 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
    Rp1,5mily
    RUMAH Dijual
    di Bandung
    Rp1,5mily
    • 11
    • 5
    • 269
    • 400
    Lihat Rincian
    Rp1,5mily
  • 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
  • KOST Disewa
    di Bandung
    Rp1,7jt/bln
    KOST Disewa
    di Bandung
    Rp1,7jt/bln
    • 11
    • 11
    • 2000
    Lihat Rincian
    Rp1,7jt/bln
  • RUMAH Disewa
    di Bandung
    Rp75jt/thn
    RUMAH Disewa
    di Bandung
    Rp75jt/thn
    • 6
    • 3
    • 252
    • 350
    Lihat Rincian
    Rp75jt/thn

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