Dijual Rumah Nyaman di Bandung City View 2 Pasir Impun Bandung

Bandung City View 2 Jl. Pasir Impun Mandalajati Bandung Jawa Barat

Rp1,05mily
KPR: 8,8jt/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.1.054.000.000 Dana Tunai yang Harus Disiapkan Rp.316.200.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.843.200.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.8.804.903 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.10.029.520 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.918.027.311
Total Pembayaran
Rp.2.085.859.311 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.843.200.000
1 Rp.8.804.903 Rp.2.129.570 Rp.6.675.333 Rp.841.070.430
2 Rp.8.804.903 Rp.2.146.429 Rp.6.658.474 Rp.838.924.001
3 Rp.8.804.903 Rp.2.163.421 Rp.6.641.482 Rp.836.760.580
4 Rp.8.804.903 Rp.2.180.548 Rp.6.624.355 Rp.834.580.032
5 Rp.8.804.903 Rp.2.197.811 Rp.6.607.092 Rp.832.382.221
6 Rp.8.804.903 Rp.2.215.210 Rp.6.589.693 Rp.830.167.011
7 Rp.8.804.903 Rp.2.232.747 Rp.6.572.156 Rp.827.934.264
8 Rp.8.804.903 Rp.2.250.423 Rp.6.554.480 Rp.825.683.841
9 Rp.8.804.903 Rp.2.268.239 Rp.6.536.664 Rp.823.415.602
10 Rp.8.804.903 Rp.2.286.196 Rp.6.518.707 Rp.821.129.406
11 Rp.8.804.903 Rp.2.304.295 Rp.6.500.608 Rp.818.825.111
12 Rp.8.804.903 Rp.2.322.538 Rp.6.482.365 Rp.816.502.573
13 Rp.8.804.903 Rp.2.340.924 Rp.6.463.979 Rp.814.161.649
14 Rp.8.804.903 Rp.2.359.457 Rp.6.445.446 Rp.811.802.192
15 Rp.8.804.903 Rp.2.378.136 Rp.6.426.767 Rp.809.424.056
16 Rp.8.804.903 Rp.2.396.963 Rp.6.407.940 Rp.807.027.093
17 Rp.8.804.903 Rp.2.415.939 Rp.6.388.964 Rp.804.611.154
18 Rp.8.804.903 Rp.2.435.065 Rp.6.369.838 Rp.802.176.089
19 Rp.8.804.903 Rp.2.454.342 Rp.6.350.561 Rp.799.721.747
20 Rp.8.804.903 Rp.2.473.773 Rp.6.331.130 Rp.797.247.974
21 Rp.8.804.903 Rp.2.493.357 Rp.6.311.546 Rp.794.754.617
22 Rp.8.804.903 Rp.2.513.096 Rp.6.291.807 Rp.792.241.521
23 Rp.8.804.903 Rp.2.532.991 Rp.6.271.912 Rp.789.708.530
24 Rp.8.804.903 Rp.2.553.044 Rp.6.251.859 Rp.787.155.486
25 Rp.8.804.903 Rp.2.573.255 Rp.6.231.648 Rp.784.582.231
26 Rp.8.804.903 Rp.2.593.627 Rp.6.211.276 Rp.781.988.604
27 Rp.8.804.903 Rp.2.614.160 Rp.6.190.743 Rp.779.374.444
28 Rp.8.804.903 Rp.2.634.855 Rp.6.170.048 Rp.776.739.589
29 Rp.8.804.903 Rp.2.655.715 Rp.6.149.188 Rp.774.083.874
30 Rp.8.804.903 Rp.2.676.739 Rp.6.128.164 Rp.771.407.135
31 Rp.8.804.903 Rp.2.697.930 Rp.6.106.973 Rp.768.709.205
32 Rp.8.804.903 Rp.2.719.288 Rp.6.085.615 Rp.765.989.917
33 Rp.8.804.903 Rp.2.740.816 Rp.6.064.087 Rp.763.249.101
34 Rp.8.804.903 Rp.2.762.514 Rp.6.042.389 Rp.760.486.587
35 Rp.8.804.903 Rp.2.784.384 Rp.6.020.519 Rp.757.702.203
36 Rp.8.804.903 Rp.2.806.427 Rp.5.998.476 Rp.754.895.776
37 Rp.10.029.520 Rp.2.323.292 Rp.7.706.228 Rp.752.572.484
38 Rp.10.029.520 Rp.2.347.009 Rp.7.682.511 Rp.750.225.475
39 Rp.10.029.520 Rp.2.370.968 Rp.7.658.552 Rp.747.854.507
40 Rp.10.029.520 Rp.2.395.172 Rp.7.634.348 Rp.745.459.335
41 Rp.10.029.520 Rp.2.419.623 Rp.7.609.897 Rp.743.039.712
42 Rp.10.029.520 Rp.2.444.323 Rp.7.585.197 Rp.740.595.389
43 Rp.10.029.520 Rp.2.469.275 Rp.7.560.245 Rp.738.126.114
44 Rp.10.029.520 Rp.2.494.483 Rp.7.535.037 Rp.735.631.631
45 Rp.10.029.520 Rp.2.519.947 Rp.7.509.573 Rp.733.111.684
46 Rp.10.029.520 Rp.2.545.672 Rp.7.483.848 Rp.730.566.012
47 Rp.10.029.520 Rp.2.571.659 Rp.7.457.861 Rp.727.994.353
48 Rp.10.029.520 Rp.2.597.911 Rp.7.431.609 Rp.725.396.442
49 Rp.10.029.520 Rp.2.624.431 Rp.7.405.089 Rp.722.772.011
50 Rp.10.029.520 Rp.2.651.222 Rp.7.378.298 Rp.720.120.789
51 Rp.10.029.520 Rp.2.678.287 Rp.7.351.233 Rp.717.442.502
52 Rp.10.029.520 Rp.2.705.628 Rp.7.323.892 Rp.714.736.874
53 Rp.10.029.520 Rp.2.733.248 Rp.7.296.272 Rp.712.003.626
54 Rp.10.029.520 Rp.2.761.150 Rp.7.268.370 Rp.709.242.476
55 Rp.10.029.520 Rp.2.789.336 Rp.7.240.184 Rp.706.453.140
56 Rp.10.029.520 Rp.2.817.811 Rp.7.211.709 Rp.703.635.329
57 Rp.10.029.520 Rp.2.846.576 Rp.7.182.944 Rp.700.788.753
58 Rp.10.029.520 Rp.2.875.635 Rp.7.153.885 Rp.697.913.118
59 Rp.10.029.520 Rp.2.904.990 Rp.7.124.530 Rp.695.008.128
60 Rp.10.029.520 Rp.2.934.645 Rp.7.094.875 Rp.692.073.483
61 Rp.10.029.520 Rp.2.964.603 Rp.7.064.917 Rp.689.108.880
62 Rp.10.029.520 Rp.2.994.867 Rp.7.034.653 Rp.686.114.013
63 Rp.10.029.520 Rp.3.025.439 Rp.7.004.081 Rp.683.088.574
64 Rp.10.029.520 Rp.3.056.324 Rp.6.973.196 Rp.680.032.250
65 Rp.10.029.520 Rp.3.087.524 Rp.6.941.996 Rp.676.944.726
66 Rp.10.029.520 Rp.3.119.043 Rp.6.910.477 Rp.673.825.683
67 Rp.10.029.520 Rp.3.150.883 Rp.6.878.637 Rp.670.674.800
68 Rp.10.029.520 Rp.3.183.048 Rp.6.846.472 Rp.667.491.752
69 Rp.10.029.520 Rp.3.215.542 Rp.6.813.978 Rp.664.276.210
70 Rp.10.029.520 Rp.3.248.367 Rp.6.781.153 Rp.661.027.843
71 Rp.10.029.520 Rp.3.281.527 Rp.6.747.993 Rp.657.746.316
72 Rp.10.029.520 Rp.3.315.026 Rp.6.714.494 Rp.654.431.290
73 Rp.10.029.520 Rp.3.348.867 Rp.6.680.653 Rp.651.082.423
74 Rp.10.029.520 Rp.3.383.054 Rp.6.646.466 Rp.647.699.369
75 Rp.10.029.520 Rp.3.417.589 Rp.6.611.931 Rp.644.281.780
76 Rp.10.029.520 Rp.3.452.477 Rp.6.577.043 Rp.640.829.303
77 Rp.10.029.520 Rp.3.487.721 Rp.6.541.799 Rp.637.341.582
78 Rp.10.029.520 Rp.3.523.325 Rp.6.506.195 Rp.633.818.257
79 Rp.10.029.520 Rp.3.559.292 Rp.6.470.228 Rp.630.258.965
80 Rp.10.029.520 Rp.3.595.626 Rp.6.433.894 Rp.626.663.339
81 Rp.10.029.520 Rp.3.632.332 Rp.6.397.188 Rp.623.031.007
82 Rp.10.029.520 Rp.3.669.412 Rp.6.360.108 Rp.619.361.595
83 Rp.10.029.520 Rp.3.706.870 Rp.6.322.650 Rp.615.654.725
84 Rp.10.029.520 Rp.3.744.711 Rp.6.284.809 Rp.611.910.014
85 Rp.10.029.520 Rp.3.782.939 Rp.6.246.581 Rp.608.127.075
86 Rp.10.029.520 Rp.3.821.556 Rp.6.207.964 Rp.604.305.519
87 Rp.10.029.520 Rp.3.860.568 Rp.6.168.952 Rp.600.444.951
88 Rp.10.029.520 Rp.3.899.978 Rp.6.129.542 Rp.596.544.973
89 Rp.10.029.520 Rp.3.939.790 Rp.6.089.730 Rp.592.605.183
90 Rp.10.029.520 Rp.3.980.009 Rp.6.049.511 Rp.588.625.174
91 Rp.10.029.520 Rp.4.020.638 Rp.6.008.882 Rp.584.604.536
92 Rp.10.029.520 Rp.4.061.682 Rp.5.967.838 Rp.580.542.854
93 Rp.10.029.520 Rp.4.103.145 Rp.5.926.375 Rp.576.439.709
94 Rp.10.029.520 Rp.4.145.031 Rp.5.884.489 Rp.572.294.678
95 Rp.10.029.520 Rp.4.187.345 Rp.5.842.175 Rp.568.107.333
96 Rp.10.029.520 Rp.4.230.091 Rp.5.799.429 Rp.563.877.242
97 Rp.10.029.520 Rp.4.273.273 Rp.5.756.247 Rp.559.603.969
98 Rp.10.029.520 Rp.4.316.896 Rp.5.712.624 Rp.555.287.073
99 Rp.10.029.520 Rp.4.360.964 Rp.5.668.556 Rp.550.926.109
100 Rp.10.029.520 Rp.4.405.483 Rp.5.624.037 Rp.546.520.626
101 Rp.10.029.520 Rp.4.450.455 Rp.5.579.065 Rp.542.070.171
102 Rp.10.029.520 Rp.4.495.887 Rp.5.533.633 Rp.537.574.284
103 Rp.10.029.520 Rp.4.541.783 Rp.5.487.737 Rp.533.032.501
104 Rp.10.029.520 Rp.4.588.147 Rp.5.441.373 Rp.528.444.354
105 Rp.10.029.520 Rp.4.634.984 Rp.5.394.536 Rp.523.809.370
106 Rp.10.029.520 Rp.4.682.299 Rp.5.347.221 Rp.519.127.071
107 Rp.10.029.520 Rp.4.730.098 Rp.5.299.422 Rp.514.396.973
108 Rp.10.029.520 Rp.4.778.384 Rp.5.251.136 Rp.509.618.589
109 Rp.10.029.520 Rp.4.827.164 Rp.5.202.356 Rp.504.791.425
110 Rp.10.029.520 Rp.4.876.441 Rp.5.153.079 Rp.499.914.984
111 Rp.10.029.520 Rp.4.926.221 Rp.5.103.299 Rp.494.988.763
112 Rp.10.029.520 Rp.4.976.510 Rp.5.053.010 Rp.490.012.253
113 Rp.10.029.520 Rp.5.027.312 Rp.5.002.208 Rp.484.984.941
114 Rp.10.029.520 Rp.5.078.632 Rp.4.950.888 Rp.479.906.309
115 Rp.10.029.520 Rp.5.130.476 Rp.4.899.044 Rp.474.775.833
116 Rp.10.029.520 Rp.5.182.850 Rp.4.846.670 Rp.469.592.983
117 Rp.10.029.520 Rp.5.235.758 Rp.4.793.762 Rp.464.357.225
118 Rp.10.029.520 Rp.5.289.207 Rp.4.740.313 Rp.459.068.018
119 Rp.10.029.520 Rp.5.343.201 Rp.4.686.319 Rp.453.724.817
120 Rp.10.029.520 Rp.5.397.746 Rp.4.631.774 Rp.448.327.071
121 Rp.10.029.520 Rp.5.452.848 Rp.4.576.672 Rp.442.874.223
122 Rp.10.029.520 Rp.5.508.512 Rp.4.521.008 Rp.437.365.711
123 Rp.10.029.520 Rp.5.564.745 Rp.4.464.775 Rp.431.800.966
124 Rp.10.029.520 Rp.5.621.552 Rp.4.407.968 Rp.426.179.414
125 Rp.10.029.520 Rp.5.678.938 Rp.4.350.582 Rp.420.500.476
126 Rp.10.029.520 Rp.5.736.911 Rp.4.292.609 Rp.414.763.565
127 Rp.10.029.520 Rp.5.795.475 Rp.4.234.045 Rp.408.968.090
128 Rp.10.029.520 Rp.5.854.637 Rp.4.174.883 Rp.403.113.453
129 Rp.10.029.520 Rp.5.914.404 Rp.4.115.116 Rp.397.199.049
130 Rp.10.029.520 Rp.5.974.780 Rp.4.054.740 Rp.391.224.269
131 Rp.10.029.520 Rp.6.035.772 Rp.3.993.748 Rp.385.188.497
132 Rp.10.029.520 Rp.6.097.387 Rp.3.932.133 Rp.379.091.110
133 Rp.10.029.520 Rp.6.159.632 Rp.3.869.888 Rp.372.931.478
134 Rp.10.029.520 Rp.6.222.511 Rp.3.807.009 Rp.366.708.967
135 Rp.10.029.520 Rp.6.286.033 Rp.3.743.487 Rp.360.422.934
136 Rp.10.029.520 Rp.6.350.203 Rp.3.679.317 Rp.354.072.731
137 Rp.10.029.520 Rp.6.415.028 Rp.3.614.492 Rp.347.657.703
138 Rp.10.029.520 Rp.6.480.514 Rp.3.549.006 Rp.341.177.189
139 Rp.10.029.520 Rp.6.546.670 Rp.3.482.850 Rp.334.630.519
140 Rp.10.029.520 Rp.6.613.500 Rp.3.416.020 Rp.328.017.019
141 Rp.10.029.520 Rp.6.681.013 Rp.3.348.507 Rp.321.336.006
142 Rp.10.029.520 Rp.6.749.215 Rp.3.280.305 Rp.314.586.791
143 Rp.10.029.520 Rp.6.818.113 Rp.3.211.407 Rp.307.768.678
144 Rp.10.029.520 Rp.6.887.715 Rp.3.141.805 Rp.300.880.963
145 Rp.10.029.520 Rp.6.958.027 Rp.3.071.493 Rp.293.922.936
146 Rp.10.029.520 Rp.7.029.057 Rp.3.000.463 Rp.286.893.879
147 Rp.10.029.520 Rp.7.100.812 Rp.2.928.708 Rp.279.793.067
148 Rp.10.029.520 Rp.7.173.299 Rp.2.856.221 Rp.272.619.768
149 Rp.10.029.520 Rp.7.246.527 Rp.2.782.993 Rp.265.373.241
150 Rp.10.029.520 Rp.7.320.501 Rp.2.709.019 Rp.258.052.740
151 Rp.10.029.520 Rp.7.395.232 Rp.2.634.288 Rp.250.657.508
152 Rp.10.029.520 Rp.7.470.725 Rp.2.558.795 Rp.243.186.783
153 Rp.10.029.520 Rp.7.546.988 Rp.2.482.532 Rp.235.639.795
154 Rp.10.029.520 Rp.7.624.030 Rp.2.405.490 Rp.228.015.765
155 Rp.10.029.520 Rp.7.701.859 Rp.2.327.661 Rp.220.313.906
156 Rp.10.029.520 Rp.7.780.482 Rp.2.249.038 Rp.212.533.424
157 Rp.10.029.520 Rp.7.859.908 Rp.2.169.612 Rp.204.673.516
158 Rp.10.029.520 Rp.7.940.145 Rp.2.089.375 Rp.196.733.371
159 Rp.10.029.520 Rp.8.021.200 Rp.2.008.320 Rp.188.712.171
160 Rp.10.029.520 Rp.8.103.083 Rp.1.926.437 Rp.180.609.088
161 Rp.10.029.520 Rp.8.185.802 Rp.1.843.718 Rp.172.423.286
162 Rp.10.029.520 Rp.8.269.366 Rp.1.760.154 Rp.164.153.920
163 Rp.10.029.520 Rp.8.353.782 Rp.1.675.738 Rp.155.800.138
164 Rp.10.029.520 Rp.8.439.060 Rp.1.590.460 Rp.147.361.078
165 Rp.10.029.520 Rp.8.525.209 Rp.1.504.311 Rp.138.835.869
166 Rp.10.029.520 Rp.8.612.237 Rp.1.417.283 Rp.130.223.632
167 Rp.10.029.520 Rp.8.700.154 Rp.1.329.366 Rp.121.523.478
168 Rp.10.029.520 Rp.8.788.968 Rp.1.240.552 Rp.112.734.510
169 Rp.10.029.520 Rp.8.878.689 Rp.1.150.831 Rp.103.855.821
170 Rp.10.029.520 Rp.8.969.325 Rp.1.060.195 Rp.94.886.496
171 Rp.10.029.520 Rp.9.060.887 Rp.968.633 Rp.85.825.609
172 Rp.10.029.520 Rp.9.153.384 Rp.876.136 Rp.76.672.225
173 Rp.10.029.520 Rp.9.246.824 Rp.782.696 Rp.67.425.401
174 Rp.10.029.520 Rp.9.341.219 Rp.688.301 Rp.58.084.182
175 Rp.10.029.520 Rp.9.436.577 Rp.592.943 Rp.48.647.605
176 Rp.10.029.520 Rp.9.532.909 Rp.496.611 Rp.39.114.696
177 Rp.10.029.520 Rp.9.630.224 Rp.399.296 Rp.29.484.472
178 Rp.10.029.520 Rp.9.728.533 Rp.300.987 Rp.19.755.939
179 Rp.10.029.520 Rp.9.827.845 Rp.201.675 Rp.9.928.094
180 Rp.10.029.520 Rp.9.928.094 Rp.101.349 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Bandung
    Rp250jt
    APARTEMEN Dijual
    di Bandung
    Rp250jt
    • 2
    • 1
    • 36
    Lihat Rincian
    Rp250jt
  • RUMAH Dijual
    di Bandung
    Rp875jt
    RUMAH Dijual
    di Bandung
    Rp875jt
    • 4
    • 2
    • 203
    • 170
    Lihat Rincian
    Rp875jt
  • RUMAH Dijual
    di Bandung
    Rp907jt
    RUMAH Dijual
    di Bandung
    Rp907jt
    • 3
    • 1
    • 91
    • 58
    Lihat Rincian
    Rp907jt
  • RUMAH Dijual
    di Bandung
    Rp375jt
    Terjual
    RUMAH Dijual
    di Bandung
    Rp375jt
    • 3
    • 1
    • 95
    • 90
    Lihat Rincian
    Rp375jt
  • RUMAH Dijual
    di Bandung Barat
    Rp600jt
    RUMAH Dijual
    di Bandung Barat
    Rp600jt
    • 2
    • 2
    • 140
    • 130
    Lihat Rincian
    Rp600jt
  • RUMAH Dijual
    di Bandung
    Rp1,26mily
    RUMAH Dijual
    di Bandung
    Rp1,26mily
    • 3
    • 2
    • 120
    • 83
    Lihat Rincian
    Rp1,26mily
  • RUMAH Dijual
    di Bandung Barat
    Rp925jt
    RUMAH Dijual
    di Bandung Barat
    Rp925jt
    • 4
    • 2
    • 153
    • 90
    Lihat Rincian
    Rp925jt
  • RUMAH Dijual
    di Bandung Barat
    Rp5,25mily
    RUMAH Dijual
    di Bandung Barat
    Rp5,25mily
    • 8
    • 5
    • 756
    • 590
    Lihat Rincian
    Rp5,25mily

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