Perumahan Taman Duta Mas

A Balinese styled FREEHOLD rare LANDED HOME in Dutamas Batam Indonesia

Taman Duta Mas Barcelona Jl. Sudirman No. 19 Baloi Permai Batam Kepulauan Riau

Rp1,98mily
Bisa Nego
KPR: 16,5jt/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.1.980.000.000 Dana Tunai yang Harus Disiapkan Rp.594.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.584.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.16.540.519 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.18.841.034 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.724.567.517
Total Pembayaran
Rp.3.918.407.517 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.1.584.000.000
1 Rp.16.540.519 Rp.4.000.519 Rp.12.540.000 Rp.1.579.999.481
2 Rp.16.540.519 Rp.4.032.190 Rp.12.508.329 Rp.1.575.967.291
3 Rp.16.540.519 Rp.4.064.111 Rp.12.476.408 Rp.1.571.903.180
4 Rp.16.540.519 Rp.4.096.285 Rp.12.444.234 Rp.1.567.806.895
5 Rp.16.540.519 Rp.4.128.714 Rp.12.411.805 Rp.1.563.678.181
6 Rp.16.540.519 Rp.4.161.400 Rp.12.379.119 Rp.1.559.516.781
7 Rp.16.540.519 Rp.4.194.344 Rp.12.346.175 Rp.1.555.322.437
8 Rp.16.540.519 Rp.4.227.550 Rp.12.312.969 Rp.1.551.094.887
9 Rp.16.540.519 Rp.4.261.018 Rp.12.279.501 Rp.1.546.833.869
10 Rp.16.540.519 Rp.4.294.751 Rp.12.245.768 Rp.1.542.539.118
11 Rp.16.540.519 Rp.4.328.751 Rp.12.211.768 Rp.1.538.210.367
12 Rp.16.540.519 Rp.4.363.020 Rp.12.177.499 Rp.1.533.847.347
13 Rp.16.540.519 Rp.4.397.561 Rp.12.142.958 Rp.1.529.449.786
14 Rp.16.540.519 Rp.4.432.375 Rp.12.108.144 Rp.1.525.017.411
15 Rp.16.540.519 Rp.4.467.464 Rp.12.073.055 Rp.1.520.549.947
16 Rp.16.540.519 Rp.4.502.832 Rp.12.037.687 Rp.1.516.047.115
17 Rp.16.540.519 Rp.4.538.479 Rp.12.002.040 Rp.1.511.508.636
18 Rp.16.540.519 Rp.4.574.409 Rp.11.966.110 Rp.1.506.934.227
19 Rp.16.540.519 Rp.4.610.623 Rp.11.929.896 Rp.1.502.323.604
20 Rp.16.540.519 Rp.4.647.124 Rp.11.893.395 Rp.1.497.676.480
21 Rp.16.540.519 Rp.4.683.914 Rp.11.856.605 Rp.1.492.992.566
22 Rp.16.540.519 Rp.4.720.995 Rp.11.819.524 Rp.1.488.271.571
23 Rp.16.540.519 Rp.4.758.369 Rp.11.782.150 Rp.1.483.513.202
24 Rp.16.540.519 Rp.4.796.039 Rp.11.744.480 Rp.1.478.717.163
25 Rp.16.540.519 Rp.4.834.008 Rp.11.706.511 Rp.1.473.883.155
26 Rp.16.540.519 Rp.4.872.277 Rp.11.668.242 Rp.1.469.010.878
27 Rp.16.540.519 Rp.4.910.850 Rp.11.629.669 Rp.1.464.100.028
28 Rp.16.540.519 Rp.4.949.727 Rp.11.590.792 Rp.1.459.150.301
29 Rp.16.540.519 Rp.4.988.912 Rp.11.551.607 Rp.1.454.161.389
30 Rp.16.540.519 Rp.5.028.408 Rp.11.512.111 Rp.1.449.132.981
31 Rp.16.540.519 Rp.5.068.216 Rp.11.472.303 Rp.1.444.064.765
32 Rp.16.540.519 Rp.5.108.340 Rp.11.432.179 Rp.1.438.956.425
33 Rp.16.540.519 Rp.5.148.781 Rp.11.391.738 Rp.1.433.807.644
34 Rp.16.540.519 Rp.5.189.542 Rp.11.350.977 Rp.1.428.618.102
35 Rp.16.540.519 Rp.5.230.626 Rp.11.309.893 Rp.1.423.387.476
36 Rp.16.540.519 Rp.5.272.035 Rp.11.268.484 Rp.1.418.115.441
37 Rp.18.841.034 Rp.4.364.439 Rp.14.476.595 Rp.1.413.751.002
38 Rp.18.841.034 Rp.4.408.993 Rp.14.432.041 Rp.1.409.342.009
39 Rp.18.841.034 Rp.4.454.001 Rp.14.387.033 Rp.1.404.888.008
40 Rp.18.841.034 Rp.4.499.469 Rp.14.341.565 Rp.1.400.388.539
41 Rp.18.841.034 Rp.4.545.401 Rp.14.295.633 Rp.1.395.843.138
42 Rp.18.841.034 Rp.4.591.802 Rp.14.249.232 Rp.1.391.251.336
43 Rp.18.841.034 Rp.4.638.677 Rp.14.202.357 Rp.1.386.612.659
44 Rp.18.841.034 Rp.4.686.030 Rp.14.155.004 Rp.1.381.926.629
45 Rp.18.841.034 Rp.4.733.866 Rp.14.107.168 Rp.1.377.192.763
46 Rp.18.841.034 Rp.4.782.191 Rp.14.058.843 Rp.1.372.410.572
47 Rp.18.841.034 Rp.4.831.009 Rp.14.010.025 Rp.1.367.579.563
48 Rp.18.841.034 Rp.4.880.326 Rp.13.960.708 Rp.1.362.699.237
49 Rp.18.841.034 Rp.4.930.146 Rp.13.910.888 Rp.1.357.769.091
50 Rp.18.841.034 Rp.4.980.475 Rp.13.860.559 Rp.1.352.788.616
51 Rp.18.841.034 Rp.5.031.317 Rp.13.809.717 Rp.1.347.757.299
52 Rp.18.841.034 Rp.5.082.678 Rp.13.758.356 Rp.1.342.674.621
53 Rp.18.841.034 Rp.5.134.564 Rp.13.706.470 Rp.1.337.540.057
54 Rp.18.841.034 Rp.5.186.979 Rp.13.654.055 Rp.1.332.353.078
55 Rp.18.841.034 Rp.5.239.930 Rp.13.601.104 Rp.1.327.113.148
56 Rp.18.841.034 Rp.5.293.421 Rp.13.547.613 Rp.1.321.819.727
57 Rp.18.841.034 Rp.5.347.458 Rp.13.493.576 Rp.1.316.472.269
58 Rp.18.841.034 Rp.5.402.046 Rp.13.438.988 Rp.1.311.070.223
59 Rp.18.841.034 Rp.5.457.192 Rp.13.383.842 Rp.1.305.613.031
60 Rp.18.841.034 Rp.5.512.901 Rp.13.328.133 Rp.1.300.100.130
61 Rp.18.841.034 Rp.5.569.179 Rp.13.271.855 Rp.1.294.530.951
62 Rp.18.841.034 Rp.5.626.031 Rp.13.215.003 Rp.1.288.904.920
63 Rp.18.841.034 Rp.5.683.463 Rp.13.157.571 Rp.1.283.221.457
64 Rp.18.841.034 Rp.5.741.482 Rp.13.099.552 Rp.1.277.479.975
65 Rp.18.841.034 Rp.5.800.093 Rp.13.040.941 Rp.1.271.679.882
66 Rp.18.841.034 Rp.5.859.302 Rp.12.981.732 Rp.1.265.820.580
67 Rp.18.841.034 Rp.5.919.116 Rp.12.921.918 Rp.1.259.901.464
68 Rp.18.841.034 Rp.5.979.540 Rp.12.861.494 Rp.1.253.921.924
69 Rp.18.841.034 Rp.6.040.581 Rp.12.800.453 Rp.1.247.881.343
70 Rp.18.841.034 Rp.6.102.245 Rp.12.738.789 Rp.1.241.779.098
71 Rp.18.841.034 Rp.6.164.539 Rp.12.676.495 Rp.1.235.614.559
72 Rp.18.841.034 Rp.6.227.469 Rp.12.613.565 Rp.1.229.387.090
73 Rp.18.841.034 Rp.6.291.041 Rp.12.549.993 Rp.1.223.096.049
74 Rp.18.841.034 Rp.6.355.262 Rp.12.485.772 Rp.1.216.740.787
75 Rp.18.841.034 Rp.6.420.138 Rp.12.420.896 Rp.1.210.320.649
76 Rp.18.841.034 Rp.6.485.677 Rp.12.355.357 Rp.1.203.834.972
77 Rp.18.841.034 Rp.6.551.885 Rp.12.289.149 Rp.1.197.283.087
78 Rp.18.841.034 Rp.6.618.769 Rp.12.222.265 Rp.1.190.664.318
79 Rp.18.841.034 Rp.6.686.336 Rp.12.154.698 Rp.1.183.977.982
80 Rp.18.841.034 Rp.6.754.592 Rp.12.086.442 Rp.1.177.223.390
81 Rp.18.841.034 Rp.6.823.545 Rp.12.017.489 Rp.1.170.399.845
82 Rp.18.841.034 Rp.6.893.202 Rp.11.947.832 Rp.1.163.506.643
83 Rp.18.841.034 Rp.6.963.570 Rp.11.877.464 Rp.1.156.543.073
84 Rp.18.841.034 Rp.7.034.657 Rp.11.806.377 Rp.1.149.508.416
85 Rp.18.841.034 Rp.7.106.469 Rp.11.734.565 Rp.1.142.401.947
86 Rp.18.841.034 Rp.7.179.014 Rp.11.662.020 Rp.1.135.222.933
87 Rp.18.841.034 Rp.7.252.300 Rp.11.588.734 Rp.1.127.970.633
88 Rp.18.841.034 Rp.7.326.334 Rp.11.514.700 Rp.1.120.644.299
89 Rp.18.841.034 Rp.7.401.123 Rp.11.439.911 Rp.1.113.243.176
90 Rp.18.841.034 Rp.7.476.677 Rp.11.364.357 Rp.1.105.766.499
91 Rp.18.841.034 Rp.7.553.001 Rp.11.288.033 Rp.1.098.213.498
92 Rp.18.841.034 Rp.7.630.105 Rp.11.210.929 Rp.1.090.583.393
93 Rp.18.841.034 Rp.7.707.995 Rp.11.133.039 Rp.1.082.875.398
94 Rp.18.841.034 Rp.7.786.681 Rp.11.054.353 Rp.1.075.088.717
95 Rp.18.841.034 Rp.7.866.170 Rp.10.974.864 Rp.1.067.222.547
96 Rp.18.841.034 Rp.7.946.470 Rp.10.894.564 Rp.1.059.276.077
97 Rp.18.841.034 Rp.8.027.591 Rp.10.813.443 Rp.1.051.248.486
98 Rp.18.841.034 Rp.8.109.539 Rp.10.731.495 Rp.1.043.138.947
99 Rp.18.841.034 Rp.8.192.324 Rp.10.648.710 Rp.1.034.946.623
100 Rp.18.841.034 Rp.8.275.954 Rp.10.565.080 Rp.1.026.670.669
101 Rp.18.841.034 Rp.8.360.438 Rp.10.480.596 Rp.1.018.310.231
102 Rp.18.841.034 Rp.8.445.784 Rp.10.395.250 Rp.1.009.864.447
103 Rp.18.841.034 Rp.8.532.001 Rp.10.309.033 Rp.1.001.332.446
104 Rp.18.841.034 Rp.8.619.099 Rp.10.221.935 Rp.992.713.347
105 Rp.18.841.034 Rp.8.707.085 Rp.10.133.949 Rp.984.006.262
106 Rp.18.841.034 Rp.8.795.970 Rp.10.045.064 Rp.975.210.292
107 Rp.18.841.034 Rp.8.885.762 Rp.9.955.272 Rp.966.324.530
108 Rp.18.841.034 Rp.8.976.471 Rp.9.864.563 Rp.957.348.059
109 Rp.18.841.034 Rp.9.068.106 Rp.9.772.928 Rp.948.279.953
110 Rp.18.841.034 Rp.9.160.676 Rp.9.680.358 Rp.939.119.277
111 Rp.18.841.034 Rp.9.254.191 Rp.9.586.843 Rp.929.865.086
112 Rp.18.841.034 Rp.9.348.661 Rp.9.492.373 Rp.920.516.425
113 Rp.18.841.034 Rp.9.444.095 Rp.9.396.939 Rp.911.072.330
114 Rp.18.841.034 Rp.9.540.504 Rp.9.300.530 Rp.901.531.826
115 Rp.18.841.034 Rp.9.637.897 Rp.9.203.137 Rp.891.893.929
116 Rp.18.841.034 Rp.9.736.283 Rp.9.104.751 Rp.882.157.646
117 Rp.18.841.034 Rp.9.835.675 Rp.9.005.359 Rp.872.321.971
118 Rp.18.841.034 Rp.9.936.081 Rp.8.904.953 Rp.862.385.890
119 Rp.18.841.034 Rp.10.037.511 Rp.8.803.523 Rp.852.348.379
120 Rp.18.841.034 Rp.10.139.978 Rp.8.701.056 Rp.842.208.401
121 Rp.18.841.034 Rp.10.243.490 Rp.8.597.544 Rp.831.964.911
122 Rp.18.841.034 Rp.10.348.059 Rp.8.492.975 Rp.821.616.852
123 Rp.18.841.034 Rp.10.453.695 Rp.8.387.339 Rp.811.163.157
124 Rp.18.841.034 Rp.10.560.410 Rp.8.280.624 Rp.800.602.747
125 Rp.18.841.034 Rp.10.668.214 Rp.8.172.820 Rp.789.934.533
126 Rp.18.841.034 Rp.10.777.119 Rp.8.063.915 Rp.779.157.414
127 Rp.18.841.034 Rp.10.887.135 Rp.7.953.899 Rp.768.270.279
128 Rp.18.841.034 Rp.10.998.275 Rp.7.842.759 Rp.757.272.004
129 Rp.18.841.034 Rp.11.110.549 Rp.7.730.485 Rp.746.161.455
130 Rp.18.841.034 Rp.11.223.969 Rp.7.617.065 Rp.734.937.486
131 Rp.18.841.034 Rp.11.338.547 Rp.7.502.487 Rp.723.598.939
132 Rp.18.841.034 Rp.11.454.295 Rp.7.386.739 Rp.712.144.644
133 Rp.18.841.034 Rp.11.571.224 Rp.7.269.810 Rp.700.573.420
134 Rp.18.841.034 Rp.11.689.347 Rp.7.151.687 Rp.688.884.073
135 Rp.18.841.034 Rp.11.808.676 Rp.7.032.358 Rp.677.075.397
136 Rp.18.841.034 Rp.11.929.223 Rp.6.911.811 Rp.665.146.174
137 Rp.18.841.034 Rp.12.051.000 Rp.6.790.034 Rp.653.095.174
138 Rp.18.841.034 Rp.12.174.021 Rp.6.667.013 Rp.640.921.153
139 Rp.18.841.034 Rp.12.298.297 Rp.6.542.737 Rp.628.622.856
140 Rp.18.841.034 Rp.12.423.842 Rp.6.417.192 Rp.616.199.014
141 Rp.18.841.034 Rp.12.550.669 Rp.6.290.365 Rp.603.648.345
142 Rp.18.841.034 Rp.12.678.790 Rp.6.162.244 Rp.590.969.555
143 Rp.18.841.034 Rp.12.808.220 Rp.6.032.814 Rp.578.161.335
144 Rp.18.841.034 Rp.12.938.970 Rp.5.902.064 Rp.565.222.365
145 Rp.18.841.034 Rp.13.071.056 Rp.5.769.978 Rp.552.151.309
146 Rp.18.841.034 Rp.13.204.489 Rp.5.636.545 Rp.538.946.820
147 Rp.18.841.034 Rp.13.339.285 Rp.5.501.749 Rp.525.607.535
148 Rp.18.841.034 Rp.13.475.457 Rp.5.365.577 Rp.512.132.078
149 Rp.18.841.034 Rp.13.613.019 Rp.5.228.015 Rp.498.519.059
150 Rp.18.841.034 Rp.13.751.985 Rp.5.089.049 Rp.484.767.074
151 Rp.18.841.034 Rp.13.892.370 Rp.4.948.664 Rp.470.874.704
152 Rp.18.841.034 Rp.14.034.188 Rp.4.806.846 Rp.456.840.516
153 Rp.18.841.034 Rp.14.177.454 Rp.4.663.580 Rp.442.663.062
154 Rp.18.841.034 Rp.14.322.182 Rp.4.518.852 Rp.428.340.880
155 Rp.18.841.034 Rp.14.468.388 Rp.4.372.646 Rp.413.872.492
156 Rp.18.841.034 Rp.14.616.086 Rp.4.224.948 Rp.399.256.406
157 Rp.18.841.034 Rp.14.765.292 Rp.4.075.742 Rp.384.491.114
158 Rp.18.841.034 Rp.14.916.021 Rp.3.925.013 Rp.369.575.093
159 Rp.18.841.034 Rp.15.068.288 Rp.3.772.746 Rp.354.506.805
160 Rp.18.841.034 Rp.15.222.110 Rp.3.618.924 Rp.339.284.695
161 Rp.18.841.034 Rp.15.377.503 Rp.3.463.531 Rp.323.907.192
162 Rp.18.841.034 Rp.15.534.481 Rp.3.306.553 Rp.308.372.711
163 Rp.18.841.034 Rp.15.693.063 Rp.3.147.971 Rp.292.679.648
164 Rp.18.841.034 Rp.15.853.263 Rp.2.987.771 Rp.276.826.385
165 Rp.18.841.034 Rp.16.015.098 Rp.2.825.936 Rp.260.811.287
166 Rp.18.841.034 Rp.16.178.585 Rp.2.662.449 Rp.244.632.702
167 Rp.18.841.034 Rp.16.343.742 Rp.2.497.292 Rp.228.288.960
168 Rp.18.841.034 Rp.16.510.584 Rp.2.330.450 Rp.211.778.376
169 Rp.18.841.034 Rp.16.679.130 Rp.2.161.904 Rp.195.099.246
170 Rp.18.841.034 Rp.16.849.396 Rp.1.991.638 Rp.178.249.850
171 Rp.18.841.034 Rp.17.021.400 Rp.1.819.634 Rp.161.228.450
172 Rp.18.841.034 Rp.17.195.160 Rp.1.645.874 Rp.144.033.290
173 Rp.18.841.034 Rp.17.370.694 Rp.1.470.340 Rp.126.662.596
174 Rp.18.841.034 Rp.17.548.020 Rp.1.293.014 Rp.109.114.576
175 Rp.18.841.034 Rp.17.727.156 Rp.1.113.878 Rp.91.387.420
176 Rp.18.841.034 Rp.17.908.121 Rp.932.913 Rp.73.479.299
177 Rp.18.841.034 Rp.18.090.933 Rp.750.101 Rp.55.388.366
178 Rp.18.841.034 Rp.18.275.611 Rp.565.423 Rp.37.112.755
179 Rp.18.841.034 Rp.18.462.175 Rp.378.859 Rp.18.650.580
180 Rp.18.841.034 Rp.18.650.580 Rp.190.391 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Batam
    Rp379jt
    APARTEMEN Dijual
    di Batam
    Rp379jt
    • 1
    • 1
    • 25
    Lihat Rincian
    Rp379jt
  • TANAH Dijual
    di Batam
    Rp26,3mily
    TANAH Dijual
    di Batam
    Rp26,3mily
    • 2620000
    Lihat Rincian
    Rp26,3mily
  • RUMAH Dijual
    di Batam
    Rp880jt
    Terjual
    RUMAH Dijual
    di Batam
    Rp880jt
    • 3
    • 2
    • 118
    • 100
    Lihat Rincian
    Rp880jt
  • RUMAH Disewa
    di Batam
    Rp180jt/thn
    RUMAH Disewa
    di Batam
    Rp180jt/thn
    • 4
    • 4
    • 180
    • 200
    Lihat Rincian
    Rp180jt/thn
  • RUMAH Dijual
    di Batam
    Rp980jt
    RUMAH Dijual
    di Batam
    Rp980jt
    • 3
    • 2
    • 128
    • 100
    Lihat Rincian
    Rp980jt
  • TANAH Dijual
    di Batam
    Rp40mily
    TANAH Dijual
    di Batam
    Rp40mily
    • 3000000
    Lihat Rincian
    Rp40mily
  • RUKO Dijual
    di Batam
    Rp835jt
    RUKO Dijual
    di Batam
    Rp835jt
    • 1
    • 67
    • 140
    Lihat Rincian
    Rp835jt
  • RUMAH Dijual
    di Batam
    Rp16,8mily
    RUMAH Dijual
    di Batam
    Rp16,8mily
    • 5
    • 5
    • 1000
    • 500
    Lihat Rincian
    Rp16,8mily