Perumahan Kota Serang Baru

over rmh cicilan 700 rtsn tetap jln depan rmh 9 mtr

Kota Serang Baru Jl. Raya Serang - Cibarusah Blok F Cikarang Bekasi Jawa Barat

Rp42jt
KPR: 350rb/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.42.000.000 Dana Tunai yang Harus Disiapkan Rp.12.600.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.33.600.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.350.859 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.399.659 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.36.581.656
Total Pembayaran
Rp.83.117.656 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.33.600.000
1 Rp.350.859 Rp.84.859 Rp.266.000 Rp.33.515.141
2 Rp.350.859 Rp.85.531 Rp.265.328 Rp.33.429.610
3 Rp.350.859 Rp.86.208 Rp.264.651 Rp.33.343.402
4 Rp.350.859 Rp.86.890 Rp.263.969 Rp.33.256.512
5 Rp.350.859 Rp.87.578 Rp.263.281 Rp.33.168.934
6 Rp.350.859 Rp.88.272 Rp.262.587 Rp.33.080.662
7 Rp.350.859 Rp.88.970 Rp.261.889 Rp.32.991.692
8 Rp.350.859 Rp.89.675 Rp.261.184 Rp.32.902.017
9 Rp.350.859 Rp.90.385 Rp.260.474 Rp.32.811.632
10 Rp.350.859 Rp.91.100 Rp.259.759 Rp.32.720.532
11 Rp.350.859 Rp.91.821 Rp.259.038 Rp.32.628.711
12 Rp.350.859 Rp.92.548 Rp.258.311 Rp.32.536.163
13 Rp.350.859 Rp.93.281 Rp.257.578 Rp.32.442.882
14 Rp.350.859 Rp.94.020 Rp.256.839 Rp.32.348.862
15 Rp.350.859 Rp.94.764 Rp.256.095 Rp.32.254.098
16 Rp.350.859 Rp.95.514 Rp.255.345 Rp.32.158.584
17 Rp.350.859 Rp.96.270 Rp.254.589 Rp.32.062.314
18 Rp.350.859 Rp.97.032 Rp.253.827 Rp.31.965.282
19 Rp.350.859 Rp.97.801 Rp.253.058 Rp.31.867.481
20 Rp.350.859 Rp.98.575 Rp.252.284 Rp.31.768.906
21 Rp.350.859 Rp.99.355 Rp.251.504 Rp.31.669.551
22 Rp.350.859 Rp.100.142 Rp.250.717 Rp.31.569.409
23 Rp.350.859 Rp.100.935 Rp.249.924 Rp.31.468.474
24 Rp.350.859 Rp.101.734 Rp.249.125 Rp.31.366.740
25 Rp.350.859 Rp.102.539 Rp.248.320 Rp.31.264.201
26 Rp.350.859 Rp.103.351 Rp.247.508 Rp.31.160.850
27 Rp.350.859 Rp.104.169 Rp.246.690 Rp.31.056.681
28 Rp.350.859 Rp.104.994 Rp.245.865 Rp.30.951.687
29 Rp.350.859 Rp.105.825 Rp.245.034 Rp.30.845.862
30 Rp.350.859 Rp.106.663 Rp.244.196 Rp.30.739.199
31 Rp.350.859 Rp.107.507 Rp.243.352 Rp.30.631.692
32 Rp.350.859 Rp.108.358 Rp.242.501 Rp.30.523.334
33 Rp.350.859 Rp.109.216 Rp.241.643 Rp.30.414.118
34 Rp.350.859 Rp.110.081 Rp.240.778 Rp.30.304.037
35 Rp.350.859 Rp.110.952 Rp.239.907 Rp.30.193.085
36 Rp.350.859 Rp.111.830 Rp.239.029 Rp.30.081.255
37 Rp.399.659 Rp.92.580 Rp.307.079 Rp.29.988.675
38 Rp.399.659 Rp.93.525 Rp.306.134 Rp.29.895.150
39 Rp.399.659 Rp.94.479 Rp.305.180 Rp.29.800.671
40 Rp.399.659 Rp.95.444 Rp.304.215 Rp.29.705.227
41 Rp.399.659 Rp.96.418 Rp.303.241 Rp.29.608.809
42 Rp.399.659 Rp.97.402 Rp.302.257 Rp.29.511.407
43 Rp.399.659 Rp.98.397 Rp.301.262 Rp.29.413.010
44 Rp.399.659 Rp.99.401 Rp.300.258 Rp.29.313.609
45 Rp.399.659 Rp.100.416 Rp.299.243 Rp.29.213.193
46 Rp.399.659 Rp.101.441 Rp.298.218 Rp.29.111.752
47 Rp.399.659 Rp.102.477 Rp.297.182 Rp.29.009.275
48 Rp.399.659 Rp.103.523 Rp.296.136 Rp.28.905.752
49 Rp.399.659 Rp.104.579 Rp.295.080 Rp.28.801.173
50 Rp.399.659 Rp.105.647 Rp.294.012 Rp.28.695.526
51 Rp.399.659 Rp.106.726 Rp.292.933 Rp.28.588.800
52 Rp.399.659 Rp.107.815 Rp.291.844 Rp.28.480.985
53 Rp.399.659 Rp.108.916 Rp.290.743 Rp.28.372.069
54 Rp.399.659 Rp.110.027 Rp.289.632 Rp.28.262.042
55 Rp.399.659 Rp.111.151 Rp.288.508 Rp.28.150.891
56 Rp.399.659 Rp.112.285 Rp.287.374 Rp.28.038.606
57 Rp.399.659 Rp.113.432 Rp.286.227 Rp.27.925.174
58 Rp.399.659 Rp.114.590 Rp.285.069 Rp.27.810.584
59 Rp.399.659 Rp.115.759 Rp.283.900 Rp.27.694.825
60 Rp.399.659 Rp.116.941 Rp.282.718 Rp.27.577.884
61 Rp.399.659 Rp.118.135 Rp.281.524 Rp.27.459.749
62 Rp.399.659 Rp.119.341 Rp.280.318 Rp.27.340.408
63 Rp.399.659 Rp.120.559 Rp.279.100 Rp.27.219.849
64 Rp.399.659 Rp.121.790 Rp.277.869 Rp.27.098.059
65 Rp.399.659 Rp.123.033 Rp.276.626 Rp.26.975.026
66 Rp.399.659 Rp.124.289 Rp.275.370 Rp.26.850.737
67 Rp.399.659 Rp.125.558 Rp.274.101 Rp.26.725.179
68 Rp.399.659 Rp.126.839 Rp.272.820 Rp.26.598.340
69 Rp.399.659 Rp.128.134 Rp.271.525 Rp.26.470.206
70 Rp.399.659 Rp.129.442 Rp.270.217 Rp.26.340.764
71 Rp.399.659 Rp.130.764 Rp.268.895 Rp.26.210.000
72 Rp.399.659 Rp.132.099 Rp.267.560 Rp.26.077.901
73 Rp.399.659 Rp.133.447 Rp.266.212 Rp.25.944.454
74 Rp.399.659 Rp.134.809 Rp.264.850 Rp.25.809.645
75 Rp.399.659 Rp.136.186 Rp.263.473 Rp.25.673.459
76 Rp.399.659 Rp.137.576 Rp.262.083 Rp.25.535.883
77 Rp.399.659 Rp.138.980 Rp.260.679 Rp.25.396.903
78 Rp.399.659 Rp.140.399 Rp.259.260 Rp.25.256.504
79 Rp.399.659 Rp.141.832 Rp.257.827 Rp.25.114.672
80 Rp.399.659 Rp.143.280 Rp.256.379 Rp.24.971.392
81 Rp.399.659 Rp.144.743 Rp.254.916 Rp.24.826.649
82 Rp.399.659 Rp.146.220 Rp.253.439 Rp.24.680.429
83 Rp.399.659 Rp.147.713 Rp.251.946 Rp.24.532.716
84 Rp.399.659 Rp.149.221 Rp.250.438 Rp.24.383.495
85 Rp.399.659 Rp.150.744 Rp.248.915 Rp.24.232.751
86 Rp.399.659 Rp.152.283 Rp.247.376 Rp.24.080.468
87 Rp.399.659 Rp.153.838 Rp.245.821 Rp.23.926.630
88 Rp.399.659 Rp.155.408 Rp.244.251 Rp.23.771.222
89 Rp.399.659 Rp.156.994 Rp.242.665 Rp.23.614.228
90 Rp.399.659 Rp.158.597 Rp.241.062 Rp.23.455.631
91 Rp.399.659 Rp.160.216 Rp.239.443 Rp.23.295.415
92 Rp.399.659 Rp.161.852 Rp.237.807 Rp.23.133.563
93 Rp.399.659 Rp.163.504 Rp.236.155 Rp.22.970.059
94 Rp.399.659 Rp.165.173 Rp.234.486 Rp.22.804.886
95 Rp.399.659 Rp.166.859 Rp.232.800 Rp.22.638.027
96 Rp.399.659 Rp.168.562 Rp.231.097 Rp.22.469.465
97 Rp.399.659 Rp.170.283 Rp.229.376 Rp.22.299.182
98 Rp.399.659 Rp.172.022 Rp.227.637 Rp.22.127.160
99 Rp.399.659 Rp.173.778 Rp.225.881 Rp.21.953.382
100 Rp.399.659 Rp.175.552 Rp.224.107 Rp.21.777.830
101 Rp.399.659 Rp.177.344 Rp.222.315 Rp.21.600.486
102 Rp.399.659 Rp.179.154 Rp.220.505 Rp.21.421.332
103 Rp.399.659 Rp.180.983 Rp.218.676 Rp.21.240.349
104 Rp.399.659 Rp.182.830 Rp.216.829 Rp.21.057.519
105 Rp.399.659 Rp.184.697 Rp.214.962 Rp.20.872.822
106 Rp.399.659 Rp.186.582 Rp.213.077 Rp.20.686.240
107 Rp.399.659 Rp.188.487 Rp.211.172 Rp.20.497.753
108 Rp.399.659 Rp.190.411 Rp.209.248 Rp.20.307.342
109 Rp.399.659 Rp.192.355 Rp.207.304 Rp.20.114.987
110 Rp.399.659 Rp.194.319 Rp.205.340 Rp.19.920.668
111 Rp.399.659 Rp.196.302 Rp.203.357 Rp.19.724.366
112 Rp.399.659 Rp.198.306 Rp.201.353 Rp.19.526.060
113 Rp.399.659 Rp.200.330 Rp.199.329 Rp.19.325.730
114 Rp.399.659 Rp.202.376 Rp.197.283 Rp.19.123.354
115 Rp.399.659 Rp.204.441 Rp.195.218 Rp.18.918.913
116 Rp.399.659 Rp.206.528 Rp.193.131 Rp.18.712.385
117 Rp.399.659 Rp.208.637 Rp.191.022 Rp.18.503.748
118 Rp.399.659 Rp.210.767 Rp.188.892 Rp.18.292.981
119 Rp.399.659 Rp.212.918 Rp.186.741 Rp.18.080.063
120 Rp.399.659 Rp.215.092 Rp.184.567 Rp.17.864.971
121 Rp.399.659 Rp.217.287 Rp.182.372 Rp.17.647.684
122 Rp.399.659 Rp.219.506 Rp.180.153 Rp.17.428.178
123 Rp.399.659 Rp.221.746 Rp.177.913 Rp.17.206.432
124 Rp.399.659 Rp.224.010 Rp.175.649 Rp.16.982.422
125 Rp.399.659 Rp.226.297 Rp.173.362 Rp.16.756.125
126 Rp.399.659 Rp.228.607 Rp.171.052 Rp.16.527.518
127 Rp.399.659 Rp.230.941 Rp.168.718 Rp.16.296.577
128 Rp.399.659 Rp.233.298 Rp.166.361 Rp.16.063.279
129 Rp.399.659 Rp.235.680 Rp.163.979 Rp.15.827.599
130 Rp.399.659 Rp.238.086 Rp.161.573 Rp.15.589.513
131 Rp.399.659 Rp.240.516 Rp.159.143 Rp.15.348.997
132 Rp.399.659 Rp.242.971 Rp.156.688 Rp.15.106.026
133 Rp.399.659 Rp.245.452 Rp.154.207 Rp.14.860.574
134 Rp.399.659 Rp.247.957 Rp.151.702 Rp.14.612.617
135 Rp.399.659 Rp.250.489 Rp.149.170 Rp.14.362.128
136 Rp.399.659 Rp.253.046 Rp.146.613 Rp.14.109.082
137 Rp.399.659 Rp.255.629 Rp.144.030 Rp.13.853.453
138 Rp.399.659 Rp.258.238 Rp.141.421 Rp.13.595.215
139 Rp.399.659 Rp.260.875 Rp.138.784 Rp.13.334.340
140 Rp.399.659 Rp.263.538 Rp.136.121 Rp.13.070.802
141 Rp.399.659 Rp.266.228 Rp.133.431 Rp.12.804.574
142 Rp.399.659 Rp.268.946 Rp.130.713 Rp.12.535.628
143 Rp.399.659 Rp.271.691 Rp.127.968 Rp.12.263.937
144 Rp.399.659 Rp.274.465 Rp.125.194 Rp.11.989.472
145 Rp.399.659 Rp.277.266 Rp.122.393 Rp.11.712.206
146 Rp.399.659 Rp.280.097 Rp.119.562 Rp.11.432.109
147 Rp.399.659 Rp.282.956 Rp.116.703 Rp.11.149.153
148 Rp.399.659 Rp.285.845 Rp.113.814 Rp.10.863.308
149 Rp.399.659 Rp.288.763 Rp.110.896 Rp.10.574.545
150 Rp.399.659 Rp.291.711 Rp.107.948 Rp.10.282.834
151 Rp.399.659 Rp.294.688 Rp.104.971 Rp.9.988.146
152 Rp.399.659 Rp.297.697 Rp.101.962 Rp.9.690.449
153 Rp.399.659 Rp.300.736 Rp.98.923 Rp.9.389.713
154 Rp.399.659 Rp.303.806 Rp.95.853 Rp.9.085.907
155 Rp.399.659 Rp.306.907 Rp.92.752 Rp.8.779.000
156 Rp.399.659 Rp.310.040 Rp.89.619 Rp.8.468.960
157 Rp.399.659 Rp.313.205 Rp.86.454 Rp.8.155.755
158 Rp.399.659 Rp.316.402 Rp.83.257 Rp.7.839.353
159 Rp.399.659 Rp.319.632 Rp.80.027 Rp.7.519.721
160 Rp.399.659 Rp.322.895 Rp.76.764 Rp.7.196.826
161 Rp.399.659 Rp.326.191 Rp.73.468 Rp.6.870.635
162 Rp.399.659 Rp.329.521 Rp.70.138 Rp.6.541.114
163 Rp.399.659 Rp.332.885 Rp.66.774 Rp.6.208.229
164 Rp.399.659 Rp.336.283 Rp.63.376 Rp.5.871.946
165 Rp.399.659 Rp.339.716 Rp.59.943 Rp.5.532.230
166 Rp.399.659 Rp.343.184 Rp.56.475 Rp.5.189.046
167 Rp.399.659 Rp.346.687 Rp.52.972 Rp.4.842.359
168 Rp.399.659 Rp.350.227 Rp.49.432 Rp.4.492.132
169 Rp.399.659 Rp.353.802 Rp.45.857 Rp.4.138.330
170 Rp.399.659 Rp.357.414 Rp.42.245 Rp.3.780.916
171 Rp.399.659 Rp.361.062 Rp.38.597 Rp.3.419.854
172 Rp.399.659 Rp.364.748 Rp.34.911 Rp.3.055.106
173 Rp.399.659 Rp.368.471 Rp.31.188 Rp.2.686.635
174 Rp.399.659 Rp.372.233 Rp.27.426 Rp.2.314.402
175 Rp.399.659 Rp.376.033 Rp.23.626 Rp.1.938.369
176 Rp.399.659 Rp.379.871 Rp.19.788 Rp.1.558.498
177 Rp.399.659 Rp.383.749 Rp.15.910 Rp.1.174.749
178 Rp.399.659 Rp.387.667 Rp.11.992 Rp.787.082
179 Rp.399.659 Rp.391.624 Rp.8.035 Rp.395.458
180 Rp.399.659 Rp.395.458 Rp.4.037 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bekasi
    Rp997jt
    RUMAH Dijual
    di Bekasi
    Rp997jt
    • 3
    • 2
    • 81
    • 86
    Lihat Rincian
    Rp997jt
  • APARTEMEN Dijual
    di Bekasi
    Rp310jt
    APARTEMEN Dijual
    di Bekasi
    Rp310jt
    • 1
    • 1
    • 20
    Lihat Rincian
    Rp310jt
  • RUMAH Dijual
    di Bekasi
    Rp497jt
    RUMAH Dijual
    di Bekasi
    Rp497jt
    • 3
    • 1
    • 90
    • 72
    Lihat Rincian
    Rp497jt
  • GUDANG Dijual
    di Bekasi
    Rp10mily
    GUDANG Dijual
    di Bekasi
    Rp10mily
    • 3
    • 1780
    • 1600
    Lihat Rincian
    Rp10mily
  • APARTEMEN Dijual
    di Bekasi
    Rp400jt
    APARTEMEN Dijual
    di Bekasi
    Rp400jt
    • 1
    • 1
    • 21
    Lihat Rincian
    Rp400jt
  • TANAH Dijual
    di Bekasi
    Rp700jt
    TANAH Dijual
    di Bekasi
    Rp700jt
    • 170
    Lihat Rincian
    Rp700jt
  • PABRIK Dijual
    di Bekasi
    Rp17mily
    PABRIK Dijual
    di Bekasi
    Rp17mily
    • 1987
    • 1036
    Lihat Rincian
    Rp17mily
  • RUMAH Dijual
    di Bekasi
    Rp3mily
    RUMAH Dijual
    di Bekasi
    Rp3mily
    • 6
    • 3
    • 3000
    • 500
    Lihat Rincian
    Rp3mily

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