Perumahan Taman Duta Mas

Rumah Hak Milik Jual Murah Dutamas Batam - SHM, hdp Timur, No cantik

Taman Duta Mas Barcelona 9 no 19 Jl. Sudirman Tmn Duta Mas, cluster 9 no 19 Baloi Permai Batam Kepulauan Riau

Rp1,98mily
Bisa Nego
KPR: 16,6jt/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.1.988.000.000 Dana Tunai yang Harus Disiapkan Rp.596.400.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.590.400.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.16.607.349 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.18.917.159 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.731.535.617
Total Pembayaran
Rp.3.934.239.617 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.1.590.400.000
1 Rp.16.607.349 Rp.4.016.682 Rp.12.590.667 Rp.1.586.383.318
2 Rp.16.607.349 Rp.4.048.481 Rp.12.558.868 Rp.1.582.334.837
3 Rp.16.607.349 Rp.4.080.532 Rp.12.526.817 Rp.1.578.254.305
4 Rp.16.607.349 Rp.4.112.836 Rp.12.494.513 Rp.1.574.141.469
5 Rp.16.607.349 Rp.4.145.396 Rp.12.461.953 Rp.1.569.996.073
6 Rp.16.607.349 Rp.4.178.213 Rp.12.429.136 Rp.1.565.817.860
7 Rp.16.607.349 Rp.4.211.291 Rp.12.396.058 Rp.1.561.606.569
8 Rp.16.607.349 Rp.4.244.630 Rp.12.362.719 Rp.1.557.361.939
9 Rp.16.607.349 Rp.4.278.234 Rp.12.329.115 Rp.1.553.083.705
10 Rp.16.607.349 Rp.4.312.103 Rp.12.295.246 Rp.1.548.771.602
11 Rp.16.607.349 Rp.4.346.240 Rp.12.261.109 Rp.1.544.425.362
12 Rp.16.607.349 Rp.4.380.648 Rp.12.226.701 Rp.1.540.044.714
13 Rp.16.607.349 Rp.4.415.328 Rp.12.192.021 Rp.1.535.629.386
14 Rp.16.607.349 Rp.4.450.283 Rp.12.157.066 Rp.1.531.179.103
15 Rp.16.607.349 Rp.4.485.514 Rp.12.121.835 Rp.1.526.693.589
16 Rp.16.607.349 Rp.4.521.025 Rp.12.086.324 Rp.1.522.172.564
17 Rp.16.607.349 Rp.4.556.816 Rp.12.050.533 Rp.1.517.615.748
18 Rp.16.607.349 Rp.4.592.891 Rp.12.014.458 Rp.1.513.022.857
19 Rp.16.607.349 Rp.4.629.251 Rp.11.978.098 Rp.1.508.393.606
20 Rp.16.607.349 Rp.4.665.900 Rp.11.941.449 Rp.1.503.727.706
21 Rp.16.607.349 Rp.4.702.838 Rp.11.904.511 Rp.1.499.024.868
22 Rp.16.607.349 Rp.4.740.069 Rp.11.867.280 Rp.1.494.284.799
23 Rp.16.607.349 Rp.4.777.594 Rp.11.829.755 Rp.1.489.507.205
24 Rp.16.607.349 Rp.4.815.417 Rp.11.791.932 Rp.1.484.691.788
25 Rp.16.607.349 Rp.4.853.539 Rp.11.753.810 Rp.1.479.838.249
26 Rp.16.607.349 Rp.4.891.963 Rp.11.715.386 Rp.1.474.946.286
27 Rp.16.607.349 Rp.4.930.691 Rp.11.676.658 Rp.1.470.015.595
28 Rp.16.607.349 Rp.4.969.726 Rp.11.637.623 Rp.1.465.045.869
29 Rp.16.607.349 Rp.5.009.069 Rp.11.598.280 Rp.1.460.036.800
30 Rp.16.607.349 Rp.5.048.724 Rp.11.558.625 Rp.1.454.988.076
31 Rp.16.607.349 Rp.5.088.693 Rp.11.518.656 Rp.1.449.899.383
32 Rp.16.607.349 Rp.5.128.979 Rp.11.478.370 Rp.1.444.770.404
33 Rp.16.607.349 Rp.5.169.583 Rp.11.437.766 Rp.1.439.600.821
34 Rp.16.607.349 Rp.5.210.509 Rp.11.396.840 Rp.1.434.390.312
35 Rp.16.607.349 Rp.5.251.759 Rp.11.355.590 Rp.1.429.138.553
36 Rp.16.607.349 Rp.5.293.335 Rp.11.314.014 Rp.1.423.845.218
37 Rp.18.917.159 Rp.4.382.072 Rp.14.535.087 Rp.1.419.463.146
38 Rp.18.917.159 Rp.4.426.806 Rp.14.490.353 Rp.1.415.036.340
39 Rp.18.917.159 Rp.4.471.996 Rp.14.445.163 Rp.1.410.564.344
40 Rp.18.917.159 Rp.4.517.648 Rp.14.399.511 Rp.1.406.046.696
41 Rp.18.917.159 Rp.4.563.766 Rp.14.353.393 Rp.1.401.482.930
42 Rp.18.917.159 Rp.4.610.354 Rp.14.306.805 Rp.1.396.872.576
43 Rp.18.917.159 Rp.4.657.418 Rp.14.259.741 Rp.1.392.215.158
44 Rp.18.917.159 Rp.4.704.963 Rp.14.212.196 Rp.1.387.510.195
45 Rp.18.917.159 Rp.4.752.992 Rp.14.164.167 Rp.1.382.757.203
46 Rp.18.917.159 Rp.4.801.513 Rp.14.115.646 Rp.1.377.955.690
47 Rp.18.917.159 Rp.4.850.528 Rp.14.066.631 Rp.1.373.105.162
48 Rp.18.917.159 Rp.4.900.044 Rp.14.017.115 Rp.1.368.205.118
49 Rp.18.917.159 Rp.4.950.065 Rp.13.967.094 Rp.1.363.255.053
50 Rp.18.917.159 Rp.5.000.597 Rp.13.916.562 Rp.1.358.254.456
51 Rp.18.917.159 Rp.5.051.645 Rp.13.865.514 Rp.1.353.202.811
52 Rp.18.917.159 Rp.5.103.214 Rp.13.813.945 Rp.1.348.099.597
53 Rp.18.917.159 Rp.5.155.309 Rp.13.761.850 Rp.1.342.944.288
54 Rp.18.917.159 Rp.5.207.936 Rp.13.709.223 Rp.1.337.736.352
55 Rp.18.917.159 Rp.5.261.100 Rp.13.656.059 Rp.1.332.475.252
56 Rp.18.917.159 Rp.5.314.807 Rp.13.602.352 Rp.1.327.160.445
57 Rp.18.917.159 Rp.5.369.063 Rp.13.548.096 Rp.1.321.791.382
58 Rp.18.917.159 Rp.5.423.872 Rp.13.493.287 Rp.1.316.367.510
59 Rp.18.917.159 Rp.5.479.241 Rp.13.437.918 Rp.1.310.888.269
60 Rp.18.917.159 Rp.5.535.175 Rp.13.381.984 Rp.1.305.353.094
61 Rp.18.917.159 Rp.5.591.679 Rp.13.325.480 Rp.1.299.761.415
62 Rp.18.917.159 Rp.5.648.761 Rp.13.268.398 Rp.1.294.112.654
63 Rp.18.917.159 Rp.5.706.426 Rp.13.210.733 Rp.1.288.406.228
64 Rp.18.917.159 Rp.5.764.679 Rp.13.152.480 Rp.1.282.641.549
65 Rp.18.917.159 Rp.5.823.527 Rp.13.093.632 Rp.1.276.818.022
66 Rp.18.917.159 Rp.5.882.975 Rp.13.034.184 Rp.1.270.935.047
67 Rp.18.917.159 Rp.5.943.030 Rp.12.974.129 Rp.1.264.992.017
68 Rp.18.917.159 Rp.6.003.699 Rp.12.913.460 Rp.1.258.988.318
69 Rp.18.917.159 Rp.6.064.987 Rp.12.852.172 Rp.1.252.923.331
70 Rp.18.917.159 Rp.6.126.900 Rp.12.790.259 Rp.1.246.796.431
71 Rp.18.917.159 Rp.6.189.445 Rp.12.727.714 Rp.1.240.606.986
72 Rp.18.917.159 Rp.6.252.629 Rp.12.664.530 Rp.1.234.354.357
73 Rp.18.917.159 Rp.6.316.458 Rp.12.600.701 Rp.1.228.037.899
74 Rp.18.917.159 Rp.6.380.939 Rp.12.536.220 Rp.1.221.656.960
75 Rp.18.917.159 Rp.6.446.078 Rp.12.471.081 Rp.1.215.210.882
76 Rp.18.917.159 Rp.6.511.881 Rp.12.405.278 Rp.1.208.699.001
77 Rp.18.917.159 Rp.6.578.357 Rp.12.338.802 Rp.1.202.120.644
78 Rp.18.917.159 Rp.6.645.511 Rp.12.271.648 Rp.1.195.475.133
79 Rp.18.917.159 Rp.6.713.350 Rp.12.203.809 Rp.1.188.761.783
80 Rp.18.917.159 Rp.6.781.882 Rp.12.135.277 Rp.1.181.979.901
81 Rp.18.917.159 Rp.6.851.114 Rp.12.066.045 Rp.1.175.128.787
82 Rp.18.917.159 Rp.6.921.053 Rp.11.996.106 Rp.1.168.207.734
83 Rp.18.917.159 Rp.6.991.705 Rp.11.925.454 Rp.1.161.216.029
84 Rp.18.917.159 Rp.7.063.079 Rp.11.854.080 Rp.1.154.152.950
85 Rp.18.917.159 Rp.7.135.181 Rp.11.781.978 Rp.1.147.017.769
86 Rp.18.917.159 Rp.7.208.019 Rp.11.709.140 Rp.1.139.809.750
87 Rp.18.917.159 Rp.7.281.601 Rp.11.635.558 Rp.1.132.528.149
88 Rp.18.917.159 Rp.7.355.934 Rp.11.561.225 Rp.1.125.172.215
89 Rp.18.917.159 Rp.7.431.026 Rp.11.486.133 Rp.1.117.741.189
90 Rp.18.917.159 Rp.7.506.884 Rp.11.410.275 Rp.1.110.234.305
91 Rp.18.917.159 Rp.7.583.517 Rp.11.333.642 Rp.1.102.650.788
92 Rp.18.917.159 Rp.7.660.932 Rp.11.256.227 Rp.1.094.989.856
93 Rp.18.917.159 Rp.7.739.138 Rp.11.178.021 Rp.1.087.250.718
94 Rp.18.917.159 Rp.7.818.141 Rp.11.099.018 Rp.1.079.432.577
95 Rp.18.917.159 Rp.7.897.951 Rp.11.019.208 Rp.1.071.534.626
96 Rp.18.917.159 Rp.7.978.576 Rp.10.938.583 Rp.1.063.556.050
97 Rp.18.917.159 Rp.8.060.024 Rp.10.857.135 Rp.1.055.496.026
98 Rp.18.917.159 Rp.8.142.304 Rp.10.774.855 Rp.1.047.353.722
99 Rp.18.917.159 Rp.8.225.423 Rp.10.691.736 Rp.1.039.128.299
100 Rp.18.917.159 Rp.8.309.391 Rp.10.607.768 Rp.1.030.818.908
101 Rp.18.917.159 Rp.8.394.216 Rp.10.522.943 Rp.1.022.424.692
102 Rp.18.917.159 Rp.8.479.907 Rp.10.437.252 Rp.1.013.944.785
103 Rp.18.917.159 Rp.8.566.473 Rp.10.350.686 Rp.1.005.378.312
104 Rp.18.917.159 Rp.8.653.922 Rp.10.263.237 Rp.996.724.390
105 Rp.18.917.159 Rp.8.742.264 Rp.10.174.895 Rp.987.982.126
106 Rp.18.917.159 Rp.8.831.508 Rp.10.085.651 Rp.979.150.618
107 Rp.18.917.159 Rp.8.921.663 Rp.9.995.496 Rp.970.228.955
108 Rp.18.917.159 Rp.9.012.738 Rp.9.904.421 Rp.961.216.217
109 Rp.18.917.159 Rp.9.104.743 Rp.9.812.416 Rp.952.111.474
110 Rp.18.917.159 Rp.9.197.688 Rp.9.719.471 Rp.942.913.786
111 Rp.18.917.159 Rp.9.291.581 Rp.9.625.578 Rp.933.622.205
112 Rp.18.917.159 Rp.9.386.432 Rp.9.530.727 Rp.924.235.773
113 Rp.18.917.159 Rp.9.482.252 Rp.9.434.907 Rp.914.753.521
114 Rp.18.917.159 Rp.9.579.050 Rp.9.338.109 Rp.905.174.471
115 Rp.18.917.159 Rp.9.676.836 Rp.9.240.323 Rp.895.497.635
116 Rp.18.917.159 Rp.9.775.621 Rp.9.141.538 Rp.885.722.014
117 Rp.18.917.159 Rp.9.875.413 Rp.9.041.746 Rp.875.846.601
118 Rp.18.917.159 Rp.9.976.225 Rp.8.940.934 Rp.865.870.376
119 Rp.18.917.159 Rp.10.078.066 Rp.8.839.093 Rp.855.792.310
120 Rp.18.917.159 Rp.10.180.946 Rp.8.736.213 Rp.845.611.364
121 Rp.18.917.159 Rp.10.284.876 Rp.8.632.283 Rp.835.326.488
122 Rp.18.917.159 Rp.10.389.868 Rp.8.527.291 Rp.824.936.620
123 Rp.18.917.159 Rp.10.495.931 Rp.8.421.228 Rp.814.440.689
124 Rp.18.917.159 Rp.10.603.077 Rp.8.314.082 Rp.803.837.612
125 Rp.18.917.159 Rp.10.711.317 Rp.8.205.842 Rp.793.126.295
126 Rp.18.917.159 Rp.10.820.661 Rp.8.096.498 Rp.782.305.634
127 Rp.18.917.159 Rp.10.931.122 Rp.7.986.037 Rp.771.374.512
128 Rp.18.917.159 Rp.11.042.711 Rp.7.874.448 Rp.760.331.801
129 Rp.18.917.159 Rp.11.155.439 Rp.7.761.720 Rp.749.176.362
130 Rp.18.917.159 Rp.11.269.317 Rp.7.647.842 Rp.737.907.045
131 Rp.18.917.159 Rp.11.384.358 Rp.7.532.801 Rp.726.522.687
132 Rp.18.917.159 Rp.11.500.573 Rp.7.416.586 Rp.715.022.114
133 Rp.18.917.159 Rp.11.617.975 Rp.7.299.184 Rp.703.404.139
134 Rp.18.917.159 Rp.11.736.575 Rp.7.180.584 Rp.691.667.564
135 Rp.18.917.159 Rp.11.856.386 Rp.7.060.773 Rp.679.811.178
136 Rp.18.917.159 Rp.11.977.420 Rp.6.939.739 Rp.667.833.758
137 Rp.18.917.159 Rp.12.099.689 Rp.6.817.470 Rp.655.734.069
138 Rp.18.917.159 Rp.12.223.207 Rp.6.693.952 Rp.643.510.862
139 Rp.18.917.159 Rp.12.347.986 Rp.6.569.173 Rp.631.162.876
140 Rp.18.917.159 Rp.12.474.038 Rp.6.443.121 Rp.618.688.838
141 Rp.18.917.159 Rp.12.601.377 Rp.6.315.782 Rp.606.087.461
142 Rp.18.917.159 Rp.12.730.016 Rp.6.187.143 Rp.593.357.445
143 Rp.18.917.159 Rp.12.859.968 Rp.6.057.191 Rp.580.497.477
144 Rp.18.917.159 Rp.12.991.247 Rp.5.925.912 Rp.567.506.230
145 Rp.18.917.159 Rp.13.123.866 Rp.5.793.293 Rp.554.382.364
146 Rp.18.917.159 Rp.13.257.839 Rp.5.659.320 Rp.541.124.525
147 Rp.18.917.159 Rp.13.393.179 Rp.5.523.980 Rp.527.731.346
148 Rp.18.917.159 Rp.13.529.902 Rp.5.387.257 Rp.514.201.444
149 Rp.18.917.159 Rp.13.668.019 Rp.5.249.140 Rp.500.533.425
150 Rp.18.917.159 Rp.13.807.547 Rp.5.109.612 Rp.486.725.878
151 Rp.18.917.159 Rp.13.948.499 Rp.4.968.660 Rp.472.777.379
152 Rp.18.917.159 Rp.14.090.890 Rp.4.826.269 Rp.458.686.489
153 Rp.18.917.159 Rp.14.234.734 Rp.4.682.425 Rp.444.451.755
154 Rp.18.917.159 Rp.14.380.047 Rp.4.537.112 Rp.430.071.708
155 Rp.18.917.159 Rp.14.526.844 Rp.4.390.315 Rp.415.544.864
156 Rp.18.917.159 Rp.14.675.139 Rp.4.242.020 Rp.400.869.725
157 Rp.18.917.159 Rp.14.824.947 Rp.4.092.212 Rp.386.044.778
158 Rp.18.917.159 Rp.14.976.285 Rp.3.940.874 Rp.371.068.493
159 Rp.18.917.159 Rp.15.129.168 Rp.3.787.991 Rp.355.939.325
160 Rp.18.917.159 Rp.15.283.612 Rp.3.633.547 Rp.340.655.713
161 Rp.18.917.159 Rp.15.439.632 Rp.3.477.527 Rp.325.216.081
162 Rp.18.917.159 Rp.15.597.245 Rp.3.319.914 Rp.309.618.836
163 Rp.18.917.159 Rp.15.756.467 Rp.3.160.692 Rp.293.862.369
164 Rp.18.917.159 Rp.15.917.314 Rp.2.999.845 Rp.277.945.055
165 Rp.18.917.159 Rp.16.079.803 Rp.2.837.356 Rp.261.865.252
166 Rp.18.917.159 Rp.16.243.951 Rp.2.673.208 Rp.245.621.301
167 Rp.18.917.159 Rp.16.409.775 Rp.2.507.384 Rp.229.211.526
168 Rp.18.917.159 Rp.16.577.291 Rp.2.339.868 Rp.212.634.235
169 Rp.18.917.159 Rp.16.746.518 Rp.2.170.641 Rp.195.887.717
170 Rp.18.917.159 Rp.16.917.472 Rp.1.999.687 Rp.178.970.245
171 Rp.18.917.159 Rp.17.090.171 Rp.1.826.988 Rp.161.880.074
172 Rp.18.917.159 Rp.17.264.633 Rp.1.652.526 Rp.144.615.441
173 Rp.18.917.159 Rp.17.440.876 Rp.1.476.283 Rp.127.174.565
174 Rp.18.917.159 Rp.17.618.919 Rp.1.298.240 Rp.109.555.646
175 Rp.18.917.159 Rp.17.798.778 Rp.1.118.381 Rp.91.756.868
176 Rp.18.917.159 Rp.17.980.474 Rp.936.685 Rp.73.776.394
177 Rp.18.917.159 Rp.18.164.025 Rp.753.134 Rp.55.612.369
178 Rp.18.917.159 Rp.18.349.449 Rp.567.710 Rp.37.262.920
179 Rp.18.917.159 Rp.18.536.767 Rp.380.392 Rp.18.726.153
180 Rp.18.917.159 Rp.18.726.153 Rp.191.163 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Batam
    Rp1,2mily
    RUMAH Dijual
    di Batam
    Rp1,2mily
    • 4
    • 3
    • 275
    • 300
    Lihat Rincian
    Rp1,2mily
  • RUMAH Dijual
    di Batam
    Rp320jt
    RUMAH Dijual
    di Batam
    Rp320jt
    • 2
    • 1
    • 78
    • 38
    Lihat Rincian
    Rp320jt
  • APARTEMEN Dijual
    di Batam
    Rp409jt
    APARTEMEN Dijual
    di Batam
    Rp409jt
    • 1
    • 1
    • 22
    Lihat Rincian
    Rp409jt
  • RUMAH Dijual
    di Batam
    Rp520jt
    RUMAH Dijual
    di Batam
    Rp520jt
    • 2
    • 1
    • 91
    • 48
    Lihat Rincian
    Rp520jt
  • RUKO Dijual
    di Batam
    Rp2,5mily
    RUKO Dijual
    di Batam
    Rp2,5mily
    • 3
    • 75
    • 145
    Lihat Rincian
    Rp2,5mily
  • RUMAH Dijual
    di Batam
    Rp1,2mily
    RUMAH Dijual
    di Batam
    Rp1,2mily
    • 2
    • 2
    • 126
    • 66
    Lihat Rincian
    Rp1,2mily
  • RUMAH Dijual
    di Batam
    Rp285jt
    RUMAH Dijual
    di Batam
    Rp285jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp285jt
  • RUMAH Dijual
    di Batam
    Rp468jt
    RUMAH Dijual
    di Batam
    Rp468jt
    • 2
    • 1
    • 84
    • 48
    Lihat Rincian
    Rp468jt

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