Perumahan Bandung City View 2

Dijual Rumah Nyaman Sejuk di Bandung City View 2 Pasir Impun Bandung

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

Rp907jt
KPR: 7,57jt/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.907.000.000 Dana Tunai yang Harus Disiapkan Rp.272.100.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.725.600.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.7.576.894 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.8.630.716 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.789.991.330
Total Pembayaran
Rp.1.794.947.330 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.725.600.000
1 Rp.7.576.894 Rp.1.832.561 Rp.5.744.333 Rp.723.767.439
2 Rp.7.576.894 Rp.1.847.068 Rp.5.729.826 Rp.721.920.371
3 Rp.7.576.894 Rp.1.861.691 Rp.5.715.203 Rp.720.058.680
4 Rp.7.576.894 Rp.1.876.429 Rp.5.700.465 Rp.718.182.251
5 Rp.7.576.894 Rp.1.891.285 Rp.5.685.609 Rp.716.290.966
6 Rp.7.576.894 Rp.1.906.257 Rp.5.670.637 Rp.714.384.709
7 Rp.7.576.894 Rp.1.921.348 Rp.5.655.546 Rp.712.463.361
8 Rp.7.576.894 Rp.1.936.559 Rp.5.640.335 Rp.710.526.802
9 Rp.7.576.894 Rp.1.951.890 Rp.5.625.004 Rp.708.574.912
10 Rp.7.576.894 Rp.1.967.343 Rp.5.609.551 Rp.706.607.569
11 Rp.7.576.894 Rp.1.982.917 Rp.5.593.977 Rp.704.624.652
12 Rp.7.576.894 Rp.1.998.616 Rp.5.578.278 Rp.702.626.036
13 Rp.7.576.894 Rp.2.014.438 Rp.5.562.456 Rp.700.611.598
14 Rp.7.576.894 Rp.2.030.386 Rp.5.546.508 Rp.698.581.212
15 Rp.7.576.894 Rp.2.046.459 Rp.5.530.435 Rp.696.534.753
16 Rp.7.576.894 Rp.2.062.661 Rp.5.514.233 Rp.694.472.092
17 Rp.7.576.894 Rp.2.078.990 Rp.5.497.904 Rp.692.393.102
18 Rp.7.576.894 Rp.2.095.449 Rp.5.481.445 Rp.690.297.653
19 Rp.7.576.894 Rp.2.112.038 Rp.5.464.856 Rp.688.185.615
20 Rp.7.576.894 Rp.2.128.758 Rp.5.448.136 Rp.686.056.857
21 Rp.7.576.894 Rp.2.145.611 Rp.5.431.283 Rp.683.911.246
22 Rp.7.576.894 Rp.2.162.597 Rp.5.414.297 Rp.681.748.649
23 Rp.7.576.894 Rp.2.179.717 Rp.5.397.177 Rp.679.568.932
24 Rp.7.576.894 Rp.2.196.973 Rp.5.379.921 Rp.677.371.959
25 Rp.7.576.894 Rp.2.214.366 Rp.5.362.528 Rp.675.157.593
26 Rp.7.576.894 Rp.2.231.896 Rp.5.344.998 Rp.672.925.697
27 Rp.7.576.894 Rp.2.249.566 Rp.5.327.328 Rp.670.676.131
28 Rp.7.576.894 Rp.2.267.375 Rp.5.309.519 Rp.668.408.756
29 Rp.7.576.894 Rp.2.285.325 Rp.5.291.569 Rp.666.123.431
30 Rp.7.576.894 Rp.2.303.417 Rp.5.273.477 Rp.663.820.014
31 Rp.7.576.894 Rp.2.321.652 Rp.5.255.242 Rp.661.498.362
32 Rp.7.576.894 Rp.2.340.032 Rp.5.236.862 Rp.659.158.330
33 Rp.7.576.894 Rp.2.358.557 Rp.5.218.337 Rp.656.799.773
34 Rp.7.576.894 Rp.2.377.229 Rp.5.199.665 Rp.654.422.544
35 Rp.7.576.894 Rp.2.396.049 Rp.5.180.845 Rp.652.026.495
36 Rp.7.576.894 Rp.2.415.018 Rp.5.161.876 Rp.649.611.477
37 Rp.8.630.716 Rp.1.999.266 Rp.6.631.450 Rp.647.612.211
38 Rp.8.630.716 Rp.2.019.675 Rp.6.611.041 Rp.645.592.536
39 Rp.8.630.716 Rp.2.040.292 Rp.6.590.424 Rp.643.552.244
40 Rp.8.630.716 Rp.2.061.120 Rp.6.569.596 Rp.641.491.124
41 Rp.8.630.716 Rp.2.082.161 Rp.6.548.555 Rp.639.408.963
42 Rp.8.630.716 Rp.2.103.416 Rp.6.527.300 Rp.637.305.547
43 Rp.8.630.716 Rp.2.124.889 Rp.6.505.827 Rp.635.180.658
44 Rp.8.630.716 Rp.2.146.580 Rp.6.484.136 Rp.633.034.078
45 Rp.8.630.716 Rp.2.168.493 Rp.6.462.223 Rp.630.865.585
46 Rp.8.630.716 Rp.2.190.630 Rp.6.440.086 Rp.628.674.955
47 Rp.8.630.716 Rp.2.212.993 Rp.6.417.723 Rp.626.461.962
48 Rp.8.630.716 Rp.2.235.583 Rp.6.395.133 Rp.624.226.379
49 Rp.8.630.716 Rp.2.258.405 Rp.6.372.311 Rp.621.967.974
50 Rp.8.630.716 Rp.2.281.460 Rp.6.349.256 Rp.619.686.514
51 Rp.8.630.716 Rp.2.304.750 Rp.6.325.966 Rp.617.381.764
52 Rp.8.630.716 Rp.2.328.277 Rp.6.302.439 Rp.615.053.487
53 Rp.8.630.716 Rp.2.352.045 Rp.6.278.671 Rp.612.701.442
54 Rp.8.630.716 Rp.2.376.055 Rp.6.254.661 Rp.610.325.387
55 Rp.8.630.716 Rp.2.400.311 Rp.6.230.405 Rp.607.925.076
56 Rp.8.630.716 Rp.2.424.814 Rp.6.205.902 Rp.605.500.262
57 Rp.8.630.716 Rp.2.449.567 Rp.6.181.149 Rp.603.050.695
58 Rp.8.630.716 Rp.2.474.573 Rp.6.156.143 Rp.600.576.122
59 Rp.8.630.716 Rp.2.499.835 Rp.6.130.881 Rp.598.076.287
60 Rp.8.630.716 Rp.2.525.354 Rp.6.105.362 Rp.595.550.933
61 Rp.8.630.716 Rp.2.551.134 Rp.6.079.582 Rp.592.999.799
62 Rp.8.630.716 Rp.2.577.176 Rp.6.053.540 Rp.590.422.623
63 Rp.8.630.716 Rp.2.603.485 Rp.6.027.231 Rp.587.819.138
64 Rp.8.630.716 Rp.2.630.062 Rp.6.000.654 Rp.585.189.076
65 Rp.8.630.716 Rp.2.656.911 Rp.5.973.805 Rp.582.532.165
66 Rp.8.630.716 Rp.2.684.033 Rp.5.946.683 Rp.579.848.132
67 Rp.8.630.716 Rp.2.711.433 Rp.5.919.283 Rp.577.136.699
68 Rp.8.630.716 Rp.2.739.112 Rp.5.891.604 Rp.574.397.587
69 Rp.8.630.716 Rp.2.767.074 Rp.5.863.642 Rp.571.630.513
70 Rp.8.630.716 Rp.2.795.321 Rp.5.835.395 Rp.568.835.192
71 Rp.8.630.716 Rp.2.823.857 Rp.5.806.859 Rp.566.011.335
72 Rp.8.630.716 Rp.2.852.684 Rp.5.778.032 Rp.563.158.651
73 Rp.8.630.716 Rp.2.881.805 Rp.5.748.911 Rp.560.276.846
74 Rp.8.630.716 Rp.2.911.223 Rp.5.719.493 Rp.557.365.623
75 Rp.8.630.716 Rp.2.940.942 Rp.5.689.774 Rp.554.424.681
76 Rp.8.630.716 Rp.2.970.964 Rp.5.659.752 Rp.551.453.717
77 Rp.8.630.716 Rp.3.001.293 Rp.5.629.423 Rp.548.452.424
78 Rp.8.630.716 Rp.3.031.931 Rp.5.598.785 Rp.545.420.493
79 Rp.8.630.716 Rp.3.062.882 Rp.5.567.834 Rp.542.357.611
80 Rp.8.630.716 Rp.3.094.149 Rp.5.536.567 Rp.539.263.462
81 Rp.8.630.716 Rp.3.125.735 Rp.5.504.981 Rp.536.137.727
82 Rp.8.630.716 Rp.3.157.643 Rp.5.473.073 Rp.532.980.084
83 Rp.8.630.716 Rp.3.189.878 Rp.5.440.838 Rp.529.790.206
84 Rp.8.630.716 Rp.3.222.441 Rp.5.408.275 Rp.526.567.765
85 Rp.8.630.716 Rp.3.255.337 Rp.5.375.379 Rp.523.312.428
86 Rp.8.630.716 Rp.3.288.568 Rp.5.342.148 Rp.520.023.860
87 Rp.8.630.716 Rp.3.322.139 Rp.5.308.577 Rp.516.701.721
88 Rp.8.630.716 Rp.3.356.053 Rp.5.274.663 Rp.513.345.668
89 Rp.8.630.716 Rp.3.390.312 Rp.5.240.404 Rp.509.955.356
90 Rp.8.630.716 Rp.3.424.922 Rp.5.205.794 Rp.506.530.434
91 Rp.8.630.716 Rp.3.459.884 Rp.5.170.832 Rp.503.070.550
92 Rp.8.630.716 Rp.3.495.204 Rp.5.135.512 Rp.499.575.346
93 Rp.8.630.716 Rp.3.530.884 Rp.5.099.832 Rp.496.044.462
94 Rp.8.630.716 Rp.3.566.929 Rp.5.063.787 Rp.492.477.533
95 Rp.8.630.716 Rp.3.603.341 Rp.5.027.375 Rp.488.874.192
96 Rp.8.630.716 Rp.3.640.125 Rp.4.990.591 Rp.485.234.067
97 Rp.8.630.716 Rp.3.677.285 Rp.4.953.431 Rp.481.556.782
98 Rp.8.630.716 Rp.3.714.824 Rp.4.915.892 Rp.477.841.958
99 Rp.8.630.716 Rp.3.752.746 Rp.4.877.970 Rp.474.089.212
100 Rp.8.630.716 Rp.3.791.055 Rp.4.839.661 Rp.470.298.157
101 Rp.8.630.716 Rp.3.829.756 Rp.4.800.960 Rp.466.468.401
102 Rp.8.630.716 Rp.3.868.851 Rp.4.761.865 Rp.462.599.550
103 Rp.8.630.716 Rp.3.908.346 Rp.4.722.370 Rp.458.691.204
104 Rp.8.630.716 Rp.3.948.243 Rp.4.682.473 Rp.454.742.961
105 Rp.8.630.716 Rp.3.988.548 Rp.4.642.168 Rp.450.754.413
106 Rp.8.630.716 Rp.4.029.265 Rp.4.601.451 Rp.446.725.148
107 Rp.8.630.716 Rp.4.070.397 Rp.4.560.319 Rp.442.654.751
108 Rp.8.630.716 Rp.4.111.949 Rp.4.518.767 Rp.438.542.802
109 Rp.8.630.716 Rp.4.153.925 Rp.4.476.791 Rp.434.388.877
110 Rp.8.630.716 Rp.4.196.330 Rp.4.434.386 Rp.430.192.547
111 Rp.8.630.716 Rp.4.239.167 Rp.4.391.549 Rp.425.953.380
112 Rp.8.630.716 Rp.4.282.442 Rp.4.348.274 Rp.421.670.938
113 Rp.8.630.716 Rp.4.326.159 Rp.4.304.557 Rp.417.344.779
114 Rp.8.630.716 Rp.4.370.321 Rp.4.260.395 Rp.412.974.458
115 Rp.8.630.716 Rp.4.414.935 Rp.4.215.781 Rp.408.559.523
116 Rp.8.630.716 Rp.4.460.004 Rp.4.170.712 Rp.404.099.519
117 Rp.8.630.716 Rp.4.505.533 Rp.4.125.183 Rp.399.593.986
118 Rp.8.630.716 Rp.4.551.527 Rp.4.079.189 Rp.395.042.459
119 Rp.8.630.716 Rp.4.597.991 Rp.4.032.725 Rp.390.444.468
120 Rp.8.630.716 Rp.4.644.929 Rp.3.985.787 Rp.385.799.539
121 Rp.8.630.716 Rp.4.692.346 Rp.3.938.370 Rp.381.107.193
122 Rp.8.630.716 Rp.4.740.247 Rp.3.890.469 Rp.376.366.946
123 Rp.8.630.716 Rp.4.788.637 Rp.3.842.079 Rp.371.578.309
124 Rp.8.630.716 Rp.4.837.521 Rp.3.793.195 Rp.366.740.788
125 Rp.8.630.716 Rp.4.886.904 Rp.3.743.812 Rp.361.853.884
126 Rp.8.630.716 Rp.4.936.791 Rp.3.693.925 Rp.356.917.093
127 Rp.8.630.716 Rp.4.987.187 Rp.3.643.529 Rp.351.929.906
128 Rp.8.630.716 Rp.5.038.098 Rp.3.592.618 Rp.346.891.808
129 Rp.8.630.716 Rp.5.089.529 Rp.3.541.187 Rp.341.802.279
130 Rp.8.630.716 Rp.5.141.484 Rp.3.489.232 Rp.336.660.795
131 Rp.8.630.716 Rp.5.193.970 Rp.3.436.746 Rp.331.466.825
132 Rp.8.630.716 Rp.5.246.992 Rp.3.383.724 Rp.326.219.833
133 Rp.8.630.716 Rp.5.300.555 Rp.3.330.161 Rp.320.919.278
134 Rp.8.630.716 Rp.5.354.665 Rp.3.276.051 Rp.315.564.613
135 Rp.8.630.716 Rp.5.409.327 Rp.3.221.389 Rp.310.155.286
136 Rp.8.630.716 Rp.5.464.547 Rp.3.166.169 Rp.304.690.739
137 Rp.8.630.716 Rp.5.520.331 Rp.3.110.385 Rp.299.170.408
138 Rp.8.630.716 Rp.5.576.685 Rp.3.054.031 Rp.293.593.723
139 Rp.8.630.716 Rp.5.633.613 Rp.2.997.103 Rp.287.960.110
140 Rp.8.630.716 Rp.5.691.123 Rp.2.939.593 Rp.282.268.987
141 Rp.8.630.716 Rp.5.749.220 Rp.2.881.496 Rp.276.519.767
142 Rp.8.630.716 Rp.5.807.910 Rp.2.822.806 Rp.270.711.857
143 Rp.8.630.716 Rp.5.867.199 Rp.2.763.517 Rp.264.844.658
144 Rp.8.630.716 Rp.5.927.093 Rp.2.703.623 Rp.258.917.565
145 Rp.8.630.716 Rp.5.987.599 Rp.2.643.117 Rp.252.929.966
146 Rp.8.630.716 Rp.6.048.723 Rp.2.581.993 Rp.246.881.243
147 Rp.8.630.716 Rp.6.110.470 Rp.2.520.246 Rp.240.770.773
148 Rp.8.630.716 Rp.6.172.848 Rp.2.457.868 Rp.234.597.925
149 Rp.8.630.716 Rp.6.235.862 Rp.2.394.854 Rp.228.362.063
150 Rp.8.630.716 Rp.6.299.520 Rp.2.331.196 Rp.222.062.543
151 Rp.8.630.716 Rp.6.363.828 Rp.2.266.888 Rp.215.698.715
152 Rp.8.630.716 Rp.6.428.792 Rp.2.201.924 Rp.209.269.923
153 Rp.8.630.716 Rp.6.494.419 Rp.2.136.297 Rp.202.775.504
154 Rp.8.630.716 Rp.6.560.716 Rp.2.070.000 Rp.196.214.788
155 Rp.8.630.716 Rp.6.627.690 Rp.2.003.026 Rp.189.587.098
156 Rp.8.630.716 Rp.6.695.348 Rp.1.935.368 Rp.182.891.750
157 Rp.8.630.716 Rp.6.763.696 Rp.1.867.020 Rp.176.128.054
158 Rp.8.630.716 Rp.6.832.742 Rp.1.797.974 Rp.169.295.312
159 Rp.8.630.716 Rp.6.902.493 Rp.1.728.223 Rp.162.392.819
160 Rp.8.630.716 Rp.6.972.956 Rp.1.657.760 Rp.155.419.863
161 Rp.8.630.716 Rp.7.044.138 Rp.1.586.578 Rp.148.375.725
162 Rp.8.630.716 Rp.7.116.047 Rp.1.514.669 Rp.141.259.678
163 Rp.8.630.716 Rp.7.188.690 Rp.1.442.026 Rp.134.070.988
164 Rp.8.630.716 Rp.7.262.075 Rp.1.368.641 Rp.126.808.913
165 Rp.8.630.716 Rp.7.336.208 Rp.1.294.508 Rp.119.472.705
166 Rp.8.630.716 Rp.7.411.099 Rp.1.219.617 Rp.112.061.606
167 Rp.8.630.716 Rp.7.486.754 Rp.1.143.962 Rp.104.574.852
168 Rp.8.630.716 Rp.7.563.181 Rp.1.067.535 Rp.97.011.671
169 Rp.8.630.716 Rp.7.640.389 Rp.990.327 Rp.89.371.282
170 Rp.8.630.716 Rp.7.718.384 Rp.912.332 Rp.81.652.898
171 Rp.8.630.716 Rp.7.797.176 Rp.833.540 Rp.73.855.722
172 Rp.8.630.716 Rp.7.876.772 Rp.753.944 Rp.65.978.950
173 Rp.8.630.716 Rp.7.957.181 Rp.673.535 Rp.58.021.769
174 Rp.8.630.716 Rp.8.038.410 Rp.592.306 Rp.49.983.359
175 Rp.8.630.716 Rp.8.120.469 Rp.510.247 Rp.41.862.890
176 Rp.8.630.716 Rp.8.203.366 Rp.427.350 Rp.33.659.524
177 Rp.8.630.716 Rp.8.287.108 Rp.343.608 Rp.25.372.416
178 Rp.8.630.716 Rp.8.371.706 Rp.259.010 Rp.17.000.710
179 Rp.8.630.716 Rp.8.457.167 Rp.173.549 Rp.8.543.543
180 Rp.8.630.716 Rp.8.543.543 Rp.87.215 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung Barat
    Rp925jt
    RUMAH Dijual
    di Bandung Barat
    Rp925jt
    • 4
    • 2
    • 153
    • 90
    Lihat Rincian
    Rp925jt
  • RUMAH Dijual
    di Bandung
    Rp800jt
    RUMAH Dijual
    di Bandung
    Rp800jt
    • 6
    • 5
    • 480
    • 210
    Lihat Rincian
    Rp800jt
  • 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
    Rp1,26mily
    RUMAH Dijual
    di Bandung
    Rp1,26mily
    • 3
    • 2
    • 120
    • 83
    Lihat Rincian
    Rp1,26mily
  • RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    • 4
    • 3
    • 385
    • 300
    Lihat Rincian
    Rp3,1mily
  • RUMAH Dijual
    di Bandung
    Rp550jt
    RUMAH Dijual
    di Bandung
    Rp550jt
    • 2
    • 1
    • 60
    • 45
    Lihat Rincian
    Rp550jt
  • RUMAH Dijual
    di Bandung
    Rp350jt
    RUMAH Dijual
    di Bandung
    Rp350jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp350jt
  • RUMAH Dijual
    di Garut
    Rp245jt
    RUMAH Dijual
    di Garut
    Rp245jt
    • 2
    • 1
    • 72
    • 42
    Lihat Rincian
    Rp245jt