Perumahan Villa Panbil

Luxury Home Villa @ Villa Panbil Batam (close to Singapore) for sale

Villa Panbil Jl. Jenderal Ahmad Yani Sei Beduk Batam Kepulauan Riau

Rp16,8mily
Bisa Nego
KPR: 140jt/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.16.800.000.000 Dana Tunai yang Harus Disiapkan Rp.5.040.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.13.440.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.140.343.797 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.159.863.318 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.14.632.694.350
Total Pembayaran
Rp.33.247.094.350 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.13.440.000.000
1 Rp.140.343.797 Rp.33.943.797 Rp.106.400.000 Rp.13.406.056.203
2 Rp.140.343.797 Rp.34.212.519 Rp.106.131.278 Rp.13.371.843.684
3 Rp.140.343.797 Rp.34.483.368 Rp.105.860.429 Rp.13.337.360.316
4 Rp.140.343.797 Rp.34.756.361 Rp.105.587.436 Rp.13.302.603.955
5 Rp.140.343.797 Rp.35.031.516 Rp.105.312.281 Rp.13.267.572.439
6 Rp.140.343.797 Rp.35.308.849 Rp.105.034.948 Rp.13.232.263.590
7 Rp.140.343.797 Rp.35.588.377 Rp.104.755.420 Rp.13.196.675.213
8 Rp.140.343.797 Rp.35.870.118 Rp.104.473.679 Rp.13.160.805.095
9 Rp.140.343.797 Rp.36.154.090 Rp.104.189.707 Rp.13.124.651.005
10 Rp.140.343.797 Rp.36.440.310 Rp.103.903.487 Rp.13.088.210.695
11 Rp.140.343.797 Rp.36.728.796 Rp.103.615.001 Rp.13.051.481.899
12 Rp.140.343.797 Rp.37.019.565 Rp.103.324.232 Rp.13.014.462.334
13 Rp.140.343.797 Rp.37.312.637 Rp.103.031.160 Rp.12.977.149.697
14 Rp.140.343.797 Rp.37.608.029 Rp.102.735.768 Rp.12.939.541.668
15 Rp.140.343.797 Rp.37.905.759 Rp.102.438.038 Rp.12.901.635.909
16 Rp.140.343.797 Rp.38.205.846 Rp.102.137.951 Rp.12.863.430.063
17 Rp.140.343.797 Rp.38.508.309 Rp.101.835.488 Rp.12.824.921.754
18 Rp.140.343.797 Rp.38.813.166 Rp.101.530.631 Rp.12.786.108.588
19 Rp.140.343.797 Rp.39.120.437 Rp.101.223.360 Rp.12.746.988.151
20 Rp.140.343.797 Rp.39.430.141 Rp.100.913.656 Rp.12.707.558.010
21 Rp.140.343.797 Rp.39.742.296 Rp.100.601.501 Rp.12.667.815.714
22 Rp.140.343.797 Rp.40.056.923 Rp.100.286.874 Rp.12.627.758.791
23 Rp.140.343.797 Rp.40.374.040 Rp.99.969.757 Rp.12.587.384.751
24 Rp.140.343.797 Rp.40.693.668 Rp.99.650.129 Rp.12.546.691.083
25 Rp.140.343.797 Rp.41.015.826 Rp.99.327.971 Rp.12.505.675.257
26 Rp.140.343.797 Rp.41.340.535 Rp.99.003.262 Rp.12.464.334.722
27 Rp.140.343.797 Rp.41.667.814 Rp.98.675.983 Rp.12.422.666.908
28 Rp.140.343.797 Rp.41.997.684 Rp.98.346.113 Rp.12.380.669.224
29 Rp.140.343.797 Rp.42.330.166 Rp.98.013.631 Rp.12.338.339.058
30 Rp.140.343.797 Rp.42.665.279 Rp.97.678.518 Rp.12.295.673.779
31 Rp.140.343.797 Rp.43.003.046 Rp.97.340.751 Rp.12.252.670.733
32 Rp.140.343.797 Rp.43.343.487 Rp.97.000.310 Rp.12.209.327.246
33 Rp.140.343.797 Rp.43.686.623 Rp.96.657.174 Rp.12.165.640.623
34 Rp.140.343.797 Rp.44.032.475 Rp.96.311.322 Rp.12.121.608.148
35 Rp.140.343.797 Rp.44.381.066 Rp.95.962.731 Rp.12.077.227.082
36 Rp.140.343.797 Rp.44.732.416 Rp.95.611.381 Rp.12.032.494.666
37 Rp.159.863.318 Rp.37.031.602 Rp.122.831.716 Rp.11.995.463.064
38 Rp.159.863.318 Rp.37.409.633 Rp.122.453.685 Rp.11.958.053.431
39 Rp.159.863.318 Rp.37.791.523 Rp.122.071.795 Rp.11.920.261.908
40 Rp.159.863.318 Rp.38.177.311 Rp.121.686.007 Rp.11.882.084.597
41 Rp.159.863.318 Rp.38.567.038 Rp.121.296.280 Rp.11.843.517.559
42 Rp.159.863.318 Rp.38.960.743 Rp.120.902.575 Rp.11.804.556.816
43 Rp.159.863.318 Rp.39.358.467 Rp.120.504.851 Rp.11.765.198.349
44 Rp.159.863.318 Rp.39.760.252 Rp.120.103.066 Rp.11.725.438.097
45 Rp.159.863.318 Rp.40.166.137 Rp.119.697.181 Rp.11.685.271.960
46 Rp.159.863.318 Rp.40.576.167 Rp.119.287.151 Rp.11.644.695.793
47 Rp.159.863.318 Rp.40.990.382 Rp.118.872.936 Rp.11.603.705.411
48 Rp.159.863.318 Rp.41.408.825 Rp.118.454.493 Rp.11.562.296.586
49 Rp.159.863.318 Rp.41.831.540 Rp.118.031.778 Rp.11.520.465.046
50 Rp.159.863.318 Rp.42.258.571 Rp.117.604.747 Rp.11.478.206.475
51 Rp.159.863.318 Rp.42.689.960 Rp.117.173.358 Rp.11.435.516.515
52 Rp.159.863.318 Rp.43.125.754 Rp.116.737.564 Rp.11.392.390.761
53 Rp.159.863.318 Rp.43.565.996 Rp.116.297.322 Rp.11.348.824.765
54 Rp.159.863.318 Rp.44.010.732 Rp.115.852.586 Rp.11.304.814.033
55 Rp.159.863.318 Rp.44.460.008 Rp.115.403.310 Rp.11.260.354.025
56 Rp.159.863.318 Rp.44.913.871 Rp.114.949.447 Rp.11.215.440.154
57 Rp.159.863.318 Rp.45.372.366 Rp.114.490.952 Rp.11.170.067.788
58 Rp.159.863.318 Rp.45.835.543 Rp.114.027.775 Rp.11.124.232.245
59 Rp.159.863.318 Rp.46.303.447 Rp.113.559.871 Rp.11.077.928.798
60 Rp.159.863.318 Rp.46.776.128 Rp.113.087.190 Rp.11.031.152.670
61 Rp.159.863.318 Rp.47.253.634 Rp.112.609.684 Rp.10.983.899.036
62 Rp.159.863.318 Rp.47.736.015 Rp.112.127.303 Rp.10.936.163.021
63 Rp.159.863.318 Rp.48.223.320 Rp.111.639.998 Rp.10.887.939.701
64 Rp.159.863.318 Rp.48.715.600 Rp.111.147.718 Rp.10.839.224.101
65 Rp.159.863.318 Rp.49.212.905 Rp.110.650.413 Rp.10.790.011.196
66 Rp.159.863.318 Rp.49.715.287 Rp.110.148.031 Rp.10.740.295.909
67 Rp.159.863.318 Rp.50.222.797 Rp.109.640.521 Rp.10.690.073.112
68 Rp.159.863.318 Rp.50.735.488 Rp.109.127.830 Rp.10.639.337.624
69 Rp.159.863.318 Rp.51.253.413 Rp.108.609.905 Rp.10.588.084.211
70 Rp.159.863.318 Rp.51.776.625 Rp.108.086.693 Rp.10.536.307.586
71 Rp.159.863.318 Rp.52.305.178 Rp.107.558.140 Rp.10.484.002.408
72 Rp.159.863.318 Rp.52.839.127 Rp.107.024.191 Rp.10.431.163.281
73 Rp.159.863.318 Rp.53.378.526 Rp.106.484.792 Rp.10.377.784.755
74 Rp.159.863.318 Rp.53.923.432 Rp.105.939.886 Rp.10.323.861.323
75 Rp.159.863.318 Rp.54.473.900 Rp.105.389.418 Rp.10.269.387.423
76 Rp.159.863.318 Rp.55.029.988 Rp.104.833.330 Rp.10.214.357.435
77 Rp.159.863.318 Rp.55.591.753 Rp.104.271.565 Rp.10.158.765.682
78 Rp.159.863.318 Rp.56.159.252 Rp.103.704.066 Rp.10.102.606.430
79 Rp.159.863.318 Rp.56.732.544 Rp.103.130.774 Rp.10.045.873.886
80 Rp.159.863.318 Rp.57.311.689 Rp.102.551.629 Rp.9.988.562.197
81 Rp.159.863.318 Rp.57.896.746 Rp.101.966.572 Rp.9.930.665.451
82 Rp.159.863.318 Rp.58.487.775 Rp.101.375.543 Rp.9.872.177.676
83 Rp.159.863.318 Rp.59.084.838 Rp.100.778.480 Rp.9.813.092.838
84 Rp.159.863.318 Rp.59.687.995 Rp.100.175.323 Rp.9.753.404.843
85 Rp.159.863.318 Rp.60.297.310 Rp.99.566.008 Rp.9.693.107.533
86 Rp.159.863.318 Rp.60.912.845 Rp.98.950.473 Rp.9.632.194.688
87 Rp.159.863.318 Rp.61.534.664 Rp.98.328.654 Rp.9.570.660.024
88 Rp.159.863.318 Rp.62.162.830 Rp.97.700.488 Rp.9.508.497.194
89 Rp.159.863.318 Rp.62.797.409 Rp.97.065.909 Rp.9.445.699.785
90 Rp.159.863.318 Rp.63.438.466 Rp.96.424.852 Rp.9.382.261.319
91 Rp.159.863.318 Rp.64.086.067 Rp.95.777.251 Rp.9.318.175.252
92 Rp.159.863.318 Rp.64.740.279 Rp.95.123.039 Rp.9.253.434.973
93 Rp.159.863.318 Rp.65.401.169 Rp.94.462.149 Rp.9.188.033.804
94 Rp.159.863.318 Rp.66.068.806 Rp.93.794.512 Rp.9.121.964.998
95 Rp.159.863.318 Rp.66.743.259 Rp.93.120.059 Rp.9.055.221.739
96 Rp.159.863.318 Rp.67.424.596 Rp.92.438.722 Rp.8.987.797.143
97 Rp.159.863.318 Rp.68.112.889 Rp.91.750.429 Rp.8.919.684.254
98 Rp.159.863.318 Rp.68.808.208 Rp.91.055.110 Rp.8.850.876.046
99 Rp.159.863.318 Rp.69.510.625 Rp.90.352.693 Rp.8.781.365.421
100 Rp.159.863.318 Rp.70.220.213 Rp.89.643.105 Rp.8.711.145.208
101 Rp.159.863.318 Rp.70.937.044 Rp.88.926.274 Rp.8.640.208.164
102 Rp.159.863.318 Rp.71.661.193 Rp.88.202.125 Rp.8.568.546.971
103 Rp.159.863.318 Rp.72.392.734 Rp.87.470.584 Rp.8.496.154.237
104 Rp.159.863.318 Rp.73.131.743 Rp.86.731.575 Rp.8.423.022.494
105 Rp.159.863.318 Rp.73.878.297 Rp.85.985.021 Rp.8.349.144.197
106 Rp.159.863.318 Rp.74.632.471 Rp.85.230.847 Rp.8.274.511.726
107 Rp.159.863.318 Rp.75.394.344 Rp.84.468.974 Rp.8.199.117.382
108 Rp.159.863.318 Rp.76.163.995 Rp.83.699.323 Rp.8.122.953.387
109 Rp.159.863.318 Rp.76.941.502 Rp.82.921.816 Rp.8.046.011.885
110 Rp.159.863.318 Rp.77.726.947 Rp.82.136.371 Rp.7.968.284.938
111 Rp.159.863.318 Rp.78.520.409 Rp.81.342.909 Rp.7.889.764.529
112 Rp.159.863.318 Rp.79.321.972 Rp.80.541.346 Rp.7.810.442.557
113 Rp.159.863.318 Rp.80.131.717 Rp.79.731.601 Rp.7.730.310.840
114 Rp.159.863.318 Rp.80.949.728 Rp.78.913.590 Rp.7.649.361.112
115 Rp.159.863.318 Rp.81.776.090 Rp.78.087.228 Rp.7.567.585.022
116 Rp.159.863.318 Rp.82.610.888 Rp.77.252.430 Rp.7.484.974.134
117 Rp.159.863.318 Rp.83.454.207 Rp.76.409.111 Rp.7.401.519.927
118 Rp.159.863.318 Rp.84.306.135 Rp.75.557.183 Rp.7.317.213.792
119 Rp.159.863.318 Rp.85.166.761 Rp.74.696.557 Rp.7.232.047.031
120 Rp.159.863.318 Rp.86.036.171 Rp.73.827.147 Rp.7.146.010.860
121 Rp.159.863.318 Rp.86.914.457 Rp.72.948.861 Rp.7.059.096.403
122 Rp.159.863.318 Rp.87.801.709 Rp.72.061.609 Rp.6.971.294.694
123 Rp.159.863.318 Rp.88.698.018 Rp.71.165.300 Rp.6.882.596.676
124 Rp.159.863.318 Rp.89.603.477 Rp.70.259.841 Rp.6.792.993.199
125 Rp.159.863.318 Rp.90.518.179 Rp.69.345.139 Rp.6.702.475.020
126 Rp.159.863.318 Rp.91.442.219 Rp.68.421.099 Rp.6.611.032.801
127 Rp.159.863.318 Rp.92.375.691 Rp.67.487.627 Rp.6.518.657.110
128 Rp.159.863.318 Rp.93.318.693 Rp.66.544.625 Rp.6.425.338.417
129 Rp.159.863.318 Rp.94.271.322 Rp.65.591.996 Rp.6.331.067.095
130 Rp.159.863.318 Rp.95.233.675 Rp.64.629.643 Rp.6.235.833.420
131 Rp.159.863.318 Rp.96.205.852 Rp.63.657.466 Rp.6.139.627.568
132 Rp.159.863.318 Rp.97.187.953 Rp.62.675.365 Rp.6.042.439.615
133 Rp.159.863.318 Rp.98.180.080 Rp.61.683.238 Rp.5.944.259.535
134 Rp.159.863.318 Rp.99.182.335 Rp.60.680.983 Rp.5.845.077.200
135 Rp.159.863.318 Rp.100.194.822 Rp.59.668.496 Rp.5.744.882.378
136 Rp.159.863.318 Rp.101.217.644 Rp.58.645.674 Rp.5.643.664.734
137 Rp.159.863.318 Rp.102.250.907 Rp.57.612.411 Rp.5.541.413.827
138 Rp.159.863.318 Rp.103.294.719 Rp.56.568.599 Rp.5.438.119.108
139 Rp.159.863.318 Rp.104.349.185 Rp.55.514.133 Rp.5.333.769.923
140 Rp.159.863.318 Rp.105.414.417 Rp.54.448.901 Rp.5.228.355.506
141 Rp.159.863.318 Rp.106.490.522 Rp.53.372.796 Rp.5.121.864.984
142 Rp.159.863.318 Rp.107.577.613 Rp.52.285.705 Rp.5.014.287.371
143 Rp.159.863.318 Rp.108.675.801 Rp.51.187.517 Rp.4.905.611.570
144 Rp.159.863.318 Rp.109.785.200 Rp.50.078.118 Rp.4.795.826.370
145 Rp.159.863.318 Rp.110.905.924 Rp.48.957.394 Rp.4.684.920.446
146 Rp.159.863.318 Rp.112.038.088 Rp.47.825.230 Rp.4.572.882.358
147 Rp.159.863.318 Rp.113.181.811 Rp.46.681.507 Rp.4.459.700.547
148 Rp.159.863.318 Rp.114.337.208 Rp.45.526.110 Rp.4.345.363.339
149 Rp.159.863.318 Rp.115.504.401 Rp.44.358.917 Rp.4.229.858.938
150 Rp.159.863.318 Rp.116.683.508 Rp.43.179.810 Rp.4.113.175.430
151 Rp.159.863.318 Rp.117.874.652 Rp.41.988.666 Rp.3.995.300.778
152 Rp.159.863.318 Rp.119.077.956 Rp.40.785.362 Rp.3.876.222.822
153 Rp.159.863.318 Rp.120.293.543 Rp.39.569.775 Rp.3.755.929.279
154 Rp.159.863.318 Rp.121.521.540 Rp.38.341.778 Rp.3.634.407.739
155 Rp.159.863.318 Rp.122.762.072 Rp.37.101.246 Rp.3.511.645.667
156 Rp.159.863.318 Rp.124.015.268 Rp.35.848.050 Rp.3.387.630.399
157 Rp.159.863.318 Rp.125.281.258 Rp.34.582.060 Rp.3.262.349.141
158 Rp.159.863.318 Rp.126.560.171 Rp.33.303.147 Rp.3.135.788.970
159 Rp.159.863.318 Rp.127.852.139 Rp.32.011.179 Rp.3.007.936.831
160 Rp.159.863.318 Rp.129.157.296 Rp.30.706.022 Rp.2.878.779.535
161 Rp.159.863.318 Rp.130.475.777 Rp.29.387.541 Rp.2.748.303.758
162 Rp.159.863.318 Rp.131.807.717 Rp.28.055.601 Rp.2.616.496.041
163 Rp.159.863.318 Rp.133.153.254 Rp.26.710.064 Rp.2.483.342.787
164 Rp.159.863.318 Rp.134.512.527 Rp.25.350.791 Rp.2.348.830.260
165 Rp.159.863.318 Rp.135.885.676 Rp.23.977.642 Rp.2.212.944.584
166 Rp.159.863.318 Rp.137.272.842 Rp.22.590.476 Rp.2.075.671.742
167 Rp.159.863.318 Rp.138.674.169 Rp.21.189.149 Rp.1.936.997.573
168 Rp.159.863.318 Rp.140.089.801 Rp.19.773.517 Rp.1.796.907.772
169 Rp.159.863.318 Rp.141.519.884 Rp.18.343.434 Rp.1.655.387.888
170 Rp.159.863.318 Rp.142.964.567 Rp.16.898.751 Rp.1.512.423.321
171 Rp.159.863.318 Rp.144.423.997 Rp.15.439.321 Rp.1.367.999.324
172 Rp.159.863.318 Rp.145.898.325 Rp.13.964.993 Rp.1.222.100.999
173 Rp.159.863.318 Rp.147.387.704 Rp.12.475.614 Rp.1.074.713.295
174 Rp.159.863.318 Rp.148.892.286 Rp.10.971.032 Rp.925.821.009
175 Rp.159.863.318 Rp.150.412.229 Rp.9.451.089 Rp.775.408.780
176 Rp.159.863.318 Rp.151.947.687 Rp.7.915.631 Rp.623.461.093
177 Rp.159.863.318 Rp.153.498.819 Rp.6.364.499 Rp.469.962.274
178 Rp.159.863.318 Rp.155.065.786 Rp.4.797.532 Rp.314.896.488
179 Rp.159.863.318 Rp.156.648.750 Rp.3.214.568 Rp.158.247.738
180 Rp.159.863.318 Rp.158.247.738 Rp.1.615.446 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Batam
    Rp835jt
    RUKO Dijual
    di Batam
    Rp835jt
    • 1
    • 67
    • 140
    Lihat Rincian
    Rp835jt
  • APARTEMEN Dijual
    di Batam
    Rp379jt
    APARTEMEN Dijual
    di Batam
    Rp379jt
    • 1
    • 1
    • 25
    Lihat Rincian
    Rp379jt
  • TANAH Dijual
    di Batam
    Rp39,9mily
    TANAH Dijual
    di Batam
    Rp39,9mily
    • 3000000
    Lihat Rincian
    Rp39,9mily
  • RUMAH Dijual
    di Batam
    Rp1,98mily
    RUMAH Dijual
    di Batam
    Rp1,98mily
    • 4
    • 4
    • 180
    • 250
    Lihat Rincian
    Rp1,98mily
  • RUMAH Disewa
    di Batam
    Rp180jt/thn
    RUMAH Disewa
    di Batam
    Rp180jt/thn
    • 4
    • 4
    • 180
    • 200
    Lihat Rincian
    Rp180jt/thn
  • RUMAH Dijual
    di Tanjung Pinang
    Rp129jt
    RUMAH Dijual
    di Tanjung Pinang
    Rp129jt
    • 2
    • 1
    • 98
    • 36
    Lihat Rincian
    Rp129jt
  • VILA Dijual
    di Tanjungpinang
    Rp750jt
    VILA Dijual
    di Tanjungpinang
    Rp750jt
    • 3
    • 3
    • 134
    • 116
    Lihat Rincian
    Rp750jt
  • TANAH Dijual
    di Batam
    Rp26,3mily
    TANAH Dijual
    di Batam
    Rp26,3mily
    • 2620000
    Lihat Rincian
    Rp26,3mily