Rumah Dijual Jantung Kota Blitar

Jl.Mastrip Jl.Mastrip Jl.Mastrip Jl.Mastrip Jl.Mastrip Kepanjen Kidul Blitar Jawa Timur

Rp3,3mily
Bisa Nego
KPR: 27,5jt/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.3.300.000.000 Dana Tunai yang Harus Disiapkan Rp.990.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.640.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.27.567.532 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.31.401.723 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.874.279.190
Total Pembayaran
Rp.6.530.679.190 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.2.640.000.000
1 Rp.27.567.532 Rp.6.667.532 Rp.20.900.000 Rp.2.633.332.468
2 Rp.27.567.532 Rp.6.720.317 Rp.20.847.215 Rp.2.626.612.151
3 Rp.27.567.532 Rp.6.773.519 Rp.20.794.013 Rp.2.619.838.632
4 Rp.27.567.532 Rp.6.827.143 Rp.20.740.389 Rp.2.613.011.489
5 Rp.27.567.532 Rp.6.881.191 Rp.20.686.341 Rp.2.606.130.298
6 Rp.27.567.532 Rp.6.935.667 Rp.20.631.865 Rp.2.599.194.631
7 Rp.27.567.532 Rp.6.990.575 Rp.20.576.957 Rp.2.592.204.056
8 Rp.27.567.532 Rp.7.045.917 Rp.20.521.615 Rp.2.585.158.139
9 Rp.27.567.532 Rp.7.101.697 Rp.20.465.835 Rp.2.578.056.442
10 Rp.27.567.532 Rp.7.157.919 Rp.20.409.613 Rp.2.570.898.523
11 Rp.27.567.532 Rp.7.214.585 Rp.20.352.947 Rp.2.563.683.938
12 Rp.27.567.532 Rp.7.271.701 Rp.20.295.831 Rp.2.556.412.237
13 Rp.27.567.532 Rp.7.329.268 Rp.20.238.264 Rp.2.549.082.969
14 Rp.27.567.532 Rp.7.387.292 Rp.20.180.240 Rp.2.541.695.677
15 Rp.27.567.532 Rp.7.445.775 Rp.20.121.757 Rp.2.534.249.902
16 Rp.27.567.532 Rp.7.504.720 Rp.20.062.812 Rp.2.526.745.182
17 Rp.27.567.532 Rp.7.564.133 Rp.20.003.399 Rp.2.519.181.049
18 Rp.27.567.532 Rp.7.624.015 Rp.19.943.517 Rp.2.511.557.034
19 Rp.27.567.532 Rp.7.684.372 Rp.19.883.160 Rp.2.503.872.662
20 Rp.27.567.532 Rp.7.745.207 Rp.19.822.325 Rp.2.496.127.455
21 Rp.27.567.532 Rp.7.806.523 Rp.19.761.009 Rp.2.488.320.932
22 Rp.27.567.532 Rp.7.868.325 Rp.19.699.207 Rp.2.480.452.607
23 Rp.27.567.532 Rp.7.930.616 Rp.19.636.916 Rp.2.472.521.991
24 Rp.27.567.532 Rp.7.993.400 Rp.19.574.132 Rp.2.464.528.591
25 Rp.27.567.532 Rp.8.056.681 Rp.19.510.851 Rp.2.456.471.910
26 Rp.27.567.532 Rp.8.120.463 Rp.19.447.069 Rp.2.448.351.447
27 Rp.27.567.532 Rp.8.184.750 Rp.19.382.782 Rp.2.440.166.697
28 Rp.27.567.532 Rp.8.249.546 Rp.19.317.986 Rp.2.431.917.151
29 Rp.27.567.532 Rp.8.314.855 Rp.19.252.677 Rp.2.423.602.296
30 Rp.27.567.532 Rp.8.380.680 Rp.19.186.852 Rp.2.415.221.616
31 Rp.27.567.532 Rp.8.447.028 Rp.19.120.504 Rp.2.406.774.588
32 Rp.27.567.532 Rp.8.513.900 Rp.19.053.632 Rp.2.398.260.688
33 Rp.27.567.532 Rp.8.581.302 Rp.18.986.230 Rp.2.389.679.386
34 Rp.27.567.532 Rp.8.649.237 Rp.18.918.295 Rp.2.381.030.149
35 Rp.27.567.532 Rp.8.717.710 Rp.18.849.822 Rp.2.372.312.439
36 Rp.27.567.532 Rp.8.786.725 Rp.18.780.807 Rp.2.363.525.714
37 Rp.31.401.723 Rp.7.274.065 Rp.24.127.658 Rp.2.356.251.649
38 Rp.31.401.723 Rp.7.348.321 Rp.24.053.402 Rp.2.348.903.328
39 Rp.31.401.723 Rp.7.423.335 Rp.23.978.388 Rp.2.341.479.993
40 Rp.31.401.723 Rp.7.499.115 Rp.23.902.608 Rp.2.333.980.878
41 Rp.31.401.723 Rp.7.575.668 Rp.23.826.055 Rp.2.326.405.210
42 Rp.31.401.723 Rp.7.653.003 Rp.23.748.720 Rp.2.318.752.207
43 Rp.31.401.723 Rp.7.731.128 Rp.23.670.595 Rp.2.311.021.079
44 Rp.31.401.723 Rp.7.810.049 Rp.23.591.674 Rp.2.303.211.030
45 Rp.31.401.723 Rp.7.889.777 Rp.23.511.946 Rp.2.295.321.253
46 Rp.31.401.723 Rp.7.970.319 Rp.23.431.404 Rp.2.287.350.934
47 Rp.31.401.723 Rp.8.051.682 Rp.23.350.041 Rp.2.279.299.252
48 Rp.31.401.723 Rp.8.133.876 Rp.23.267.847 Rp.2.271.165.376
49 Rp.31.401.723 Rp.8.216.910 Rp.23.184.813 Rp.2.262.948.466
50 Rp.31.401.723 Rp.8.300.791 Rp.23.100.932 Rp.2.254.647.675
51 Rp.31.401.723 Rp.8.385.528 Rp.23.016.195 Rp.2.246.262.147
52 Rp.31.401.723 Rp.8.471.130 Rp.22.930.593 Rp.2.237.791.017
53 Rp.31.401.723 Rp.8.557.606 Rp.22.844.117 Rp.2.229.233.411
54 Rp.31.401.723 Rp.8.644.965 Rp.22.756.758 Rp.2.220.588.446
55 Rp.31.401.723 Rp.8.733.216 Rp.22.668.507 Rp.2.211.855.230
56 Rp.31.401.723 Rp.8.822.368 Rp.22.579.355 Rp.2.203.032.862
57 Rp.31.401.723 Rp.8.912.429 Rp.22.489.294 Rp.2.194.120.433
58 Rp.31.401.723 Rp.9.003.410 Rp.22.398.313 Rp.2.185.117.023
59 Rp.31.401.723 Rp.9.095.320 Rp.22.306.403 Rp.2.176.021.703
60 Rp.31.401.723 Rp.9.188.168 Rp.22.213.555 Rp.2.166.833.535
61 Rp.31.401.723 Rp.9.281.964 Rp.22.119.759 Rp.2.157.551.571
62 Rp.31.401.723 Rp.9.376.717 Rp.22.025.006 Rp.2.148.174.854
63 Rp.31.401.723 Rp.9.472.438 Rp.21.929.285 Rp.2.138.702.416
64 Rp.31.401.723 Rp.9.569.136 Rp.21.832.587 Rp.2.129.133.280
65 Rp.31.401.723 Rp.9.666.821 Rp.21.734.902 Rp.2.119.466.459
66 Rp.31.401.723 Rp.9.765.503 Rp.21.636.220 Rp.2.109.700.956
67 Rp.31.401.723 Rp.9.865.192 Rp.21.536.531 Rp.2.099.835.764
68 Rp.31.401.723 Rp.9.965.900 Rp.21.435.823 Rp.2.089.869.864
69 Rp.31.401.723 Rp.10.067.635 Rp.21.334.088 Rp.2.079.802.229
70 Rp.31.401.723 Rp.10.170.409 Rp.21.231.314 Rp.2.069.631.820
71 Rp.31.401.723 Rp.10.274.232 Rp.21.127.491 Rp.2.059.357.588
72 Rp.31.401.723 Rp.10.379.114 Rp.21.022.609 Rp.2.048.978.474
73 Rp.31.401.723 Rp.10.485.068 Rp.20.916.655 Rp.2.038.493.406
74 Rp.31.401.723 Rp.10.592.103 Rp.20.809.620 Rp.2.027.901.303
75 Rp.31.401.723 Rp.10.700.231 Rp.20.701.492 Rp.2.017.201.072
76 Rp.31.401.723 Rp.10.809.462 Rp.20.592.261 Rp.2.006.391.610
77 Rp.31.401.723 Rp.10.919.809 Rp.20.481.914 Rp.1.995.471.801
78 Rp.31.401.723 Rp.11.031.282 Rp.20.370.441 Rp.1.984.440.519
79 Rp.31.401.723 Rp.11.143.893 Rp.20.257.830 Rp.1.973.296.626
80 Rp.31.401.723 Rp.11.257.653 Rp.20.144.070 Rp.1.962.038.973
81 Rp.31.401.723 Rp.11.372.575 Rp.20.029.148 Rp.1.950.666.398
82 Rp.31.401.723 Rp.11.488.670 Rp.19.913.053 Rp.1.939.177.728
83 Rp.31.401.723 Rp.11.605.950 Rp.19.795.773 Rp.1.927.571.778
84 Rp.31.401.723 Rp.11.724.428 Rp.19.677.295 Rp.1.915.847.350
85 Rp.31.401.723 Rp.11.844.115 Rp.19.557.608 Rp.1.904.003.235
86 Rp.31.401.723 Rp.11.965.023 Rp.19.436.700 Rp.1.892.038.212
87 Rp.31.401.723 Rp.12.087.166 Rp.19.314.557 Rp.1.879.951.046
88 Rp.31.401.723 Rp.12.210.556 Rp.19.191.167 Rp.1.867.740.490
89 Rp.31.401.723 Rp.12.335.205 Rp.19.066.518 Rp.1.855.405.285
90 Rp.31.401.723 Rp.12.461.127 Rp.18.940.596 Rp.1.842.944.158
91 Rp.31.401.723 Rp.12.588.335 Rp.18.813.388 Rp.1.830.355.823
92 Rp.31.401.723 Rp.12.716.841 Rp.18.684.882 Rp.1.817.638.982
93 Rp.31.401.723 Rp.12.846.658 Rp.18.555.065 Rp.1.804.792.324
94 Rp.31.401.723 Rp.12.977.801 Rp.18.423.922 Rp.1.791.814.523
95 Rp.31.401.723 Rp.13.110.283 Rp.18.291.440 Rp.1.778.704.240
96 Rp.31.401.723 Rp.13.244.117 Rp.18.157.606 Rp.1.765.460.123
97 Rp.31.401.723 Rp.13.379.318 Rp.18.022.405 Rp.1.752.080.805
98 Rp.31.401.723 Rp.13.515.898 Rp.17.885.825 Rp.1.738.564.907
99 Rp.31.401.723 Rp.13.653.873 Rp.17.747.850 Rp.1.724.911.034
100 Rp.31.401.723 Rp.13.793.256 Rp.17.608.467 Rp.1.711.117.778
101 Rp.31.401.723 Rp.13.934.062 Rp.17.467.661 Rp.1.697.183.716
102 Rp.31.401.723 Rp.14.076.306 Rp.17.325.417 Rp.1.683.107.410
103 Rp.31.401.723 Rp.14.220.002 Rp.17.181.721 Rp.1.668.887.408
104 Rp.31.401.723 Rp.14.365.164 Rp.17.036.559 Rp.1.654.522.244
105 Rp.31.401.723 Rp.14.511.808 Rp.16.889.915 Rp.1.640.010.436
106 Rp.31.401.723 Rp.14.659.950 Rp.16.741.773 Rp.1.625.350.486
107 Rp.31.401.723 Rp.14.809.603 Rp.16.592.120 Rp.1.610.540.883
108 Rp.31.401.723 Rp.14.960.785 Rp.16.440.938 Rp.1.595.580.098
109 Rp.31.401.723 Rp.15.113.509 Rp.16.288.214 Rp.1.580.466.589
110 Rp.31.401.723 Rp.15.267.793 Rp.16.133.930 Rp.1.565.198.796
111 Rp.31.401.723 Rp.15.423.652 Rp.15.978.071 Rp.1.549.775.144
112 Rp.31.401.723 Rp.15.581.102 Rp.15.820.621 Rp.1.534.194.042
113 Rp.31.401.723 Rp.15.740.159 Rp.15.661.564 Rp.1.518.453.883
114 Rp.31.401.723 Rp.15.900.840 Rp.15.500.883 Rp.1.502.553.043
115 Rp.31.401.723 Rp.16.063.161 Rp.15.338.562 Rp.1.486.489.882
116 Rp.31.401.723 Rp.16.227.139 Rp.15.174.584 Rp.1.470.262.743
117 Rp.31.401.723 Rp.16.392.791 Rp.15.008.932 Rp.1.453.869.952
118 Rp.31.401.723 Rp.16.560.134 Rp.14.841.589 Rp.1.437.309.818
119 Rp.31.401.723 Rp.16.729.185 Rp.14.672.538 Rp.1.420.580.633
120 Rp.31.401.723 Rp.16.899.962 Rp.14.501.761 Rp.1.403.680.671
121 Rp.31.401.723 Rp.17.072.483 Rp.14.329.240 Rp.1.386.608.188
122 Rp.31.401.723 Rp.17.246.764 Rp.14.154.959 Rp.1.369.361.424
123 Rp.31.401.723 Rp.17.422.825 Rp.13.978.898 Rp.1.351.938.599
124 Rp.31.401.723 Rp.17.600.683 Rp.13.801.040 Rp.1.334.337.916
125 Rp.31.401.723 Rp.17.780.357 Rp.13.621.366 Rp.1.316.557.559
126 Rp.31.401.723 Rp.17.961.865 Rp.13.439.858 Rp.1.298.595.694
127 Rp.31.401.723 Rp.18.145.225 Rp.13.256.498 Rp.1.280.450.469
128 Rp.31.401.723 Rp.18.330.458 Rp.13.071.265 Rp.1.262.120.011
129 Rp.31.401.723 Rp.18.517.581 Rp.12.884.142 Rp.1.243.602.430
130 Rp.31.401.723 Rp.18.706.615 Rp.12.695.108 Rp.1.224.895.815
131 Rp.31.401.723 Rp.18.897.578 Rp.12.504.145 Rp.1.205.998.237
132 Rp.31.401.723 Rp.19.090.491 Rp.12.311.232 Rp.1.186.907.746
133 Rp.31.401.723 Rp.19.285.373 Rp.12.116.350 Rp.1.167.622.373
134 Rp.31.401.723 Rp.19.482.245 Rp.11.919.478 Rp.1.148.140.128
135 Rp.31.401.723 Rp.19.681.126 Rp.11.720.597 Rp.1.128.459.002
136 Rp.31.401.723 Rp.19.882.037 Rp.11.519.686 Rp.1.108.576.965
137 Rp.31.401.723 Rp.20.085.000 Rp.11.316.723 Rp.1.088.491.965
138 Rp.31.401.723 Rp.20.290.034 Rp.11.111.689 Rp.1.068.201.931
139 Rp.31.401.723 Rp.20.497.162 Rp.10.904.561 Rp.1.047.704.769
140 Rp.31.401.723 Rp.20.706.403 Rp.10.695.320 Rp.1.026.998.366
141 Rp.31.401.723 Rp.20.917.781 Rp.10.483.942 Rp.1.006.080.585
142 Rp.31.401.723 Rp.21.131.317 Rp.10.270.406 Rp.984.949.268
143 Rp.31.401.723 Rp.21.347.033 Rp.10.054.690 Rp.963.602.235
144 Rp.31.401.723 Rp.21.564.950 Rp.9.836.773 Rp.942.037.285
145 Rp.31.401.723 Rp.21.785.092 Rp.9.616.631 Rp.920.252.193
146 Rp.31.401.723 Rp.22.007.482 Rp.9.394.241 Rp.898.244.711
147 Rp.31.401.723 Rp.22.232.142 Rp.9.169.581 Rp.876.012.569
148 Rp.31.401.723 Rp.22.459.095 Rp.8.942.628 Rp.853.553.474
149 Rp.31.401.723 Rp.22.688.365 Rp.8.713.358 Rp.830.865.109
150 Rp.31.401.723 Rp.22.919.975 Rp.8.481.748 Rp.807.945.134
151 Rp.31.401.723 Rp.23.153.950 Rp.8.247.773 Rp.784.791.184
152 Rp.31.401.723 Rp.23.390.313 Rp.8.011.410 Rp.761.400.871
153 Rp.31.401.723 Rp.23.629.089 Rp.7.772.634 Rp.737.771.782
154 Rp.31.401.723 Rp.23.870.303 Rp.7.531.420 Rp.713.901.479
155 Rp.31.401.723 Rp.24.113.979 Rp.7.287.744 Rp.689.787.500
156 Rp.31.401.723 Rp.24.360.142 Rp.7.041.581 Rp.665.427.358
157 Rp.31.401.723 Rp.24.608.819 Rp.6.792.904 Rp.640.818.539
158 Rp.31.401.723 Rp.24.860.034 Rp.6.541.689 Rp.615.958.505
159 Rp.31.401.723 Rp.25.113.813 Rp.6.287.910 Rp.590.844.692
160 Rp.31.401.723 Rp.25.370.183 Rp.6.031.540 Rp.565.474.509
161 Rp.31.401.723 Rp.25.629.171 Rp.5.772.552 Rp.539.845.338
162 Rp.31.401.723 Rp.25.890.802 Rp.5.510.921 Rp.513.954.536
163 Rp.31.401.723 Rp.26.155.104 Rp.5.246.619 Rp.487.799.432
164 Rp.31.401.723 Rp.26.422.104 Rp.4.979.619 Rp.461.377.328
165 Rp.31.401.723 Rp.26.691.829 Rp.4.709.894 Rp.434.685.499
166 Rp.31.401.723 Rp.26.964.309 Rp.4.437.414 Rp.407.721.190
167 Rp.31.401.723 Rp.27.239.569 Rp.4.162.154 Rp.380.481.621
168 Rp.31.401.723 Rp.27.517.640 Rp.3.884.083 Rp.352.963.981
169 Rp.31.401.723 Rp.27.798.549 Rp.3.603.174 Rp.325.165.432
170 Rp.31.401.723 Rp.28.082.326 Rp.3.319.397 Rp.297.083.106
171 Rp.31.401.723 Rp.28.369.000 Rp.3.032.723 Rp.268.714.106
172 Rp.31.401.723 Rp.28.658.600 Rp.2.743.123 Rp.240.055.506
173 Rp.31.401.723 Rp.28.951.156 Rp.2.450.567 Rp.211.104.350
174 Rp.31.401.723 Rp.29.246.699 Rp.2.155.024 Rp.181.857.651
175 Rp.31.401.723 Rp.29.545.259 Rp.1.856.464 Rp.152.312.392
176 Rp.31.401.723 Rp.29.846.867 Rp.1.554.856 Rp.122.465.525
177 Rp.31.401.723 Rp.30.151.554 Rp.1.250.169 Rp.92.313.971
178 Rp.31.401.723 Rp.30.459.351 Rp.942.372 Rp.61.854.620
179 Rp.31.401.723 Rp.30.770.290 Rp.631.433 Rp.31.084.330
180 Rp.31.401.723 Rp.31.084.330 Rp.317.319 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Mojokerto
    Rp121jt
    RUMAH Dijual
    di Mojokerto
    Rp121jt
    • 2
    • 1
    • 66
    • 27
    Lihat Rincian
    Rp121jt
  • TANAH Dijual
    di Malang
    Rp60jt
    TANAH Dijual
    di Malang
    Rp60jt
    • 84
    Lihat Rincian
    Rp60jt
  • TANAH Dijual
    di Gresik
    Rp18,3mily
    TANAH Dijual
    di Gresik
    Rp18,3mily
    • 2160
    Lihat Rincian
    Rp18,3mily
  • RUMAH Disewa
    di Blitar
    Rp68jt/thn
    RUMAH Disewa
    di Blitar
    Rp68jt/thn
    • 4
    • 1
    • 350
    • 300
    Lihat Rincian
    Rp68jt/thn
  • RUMAH Dijual
    di Malang
    Rp1,55mily
    RUMAH Dijual
    di Malang
    Rp1,55mily
    • 3
    • 2
    • 135
    • 135
    Lihat Rincian
    Rp1,55mily
  • RUMAH Disewa
    di Surabaya
    Rp60jt/thn
    RUMAH Disewa
    di Surabaya
    Rp60jt/thn
    • 4
    • 3
    • 140
    • 165
    Lihat Rincian
    Rp60jt/thn
  • TANAH Dijual
    di Pasuruan
    Rp3,15mily
    TANAH Dijual
    di Pasuruan
    Rp3,15mily
    • 1800
    Lihat Rincian
    Rp3,15mily
  • RUMAH Dijual
    di Mojokerto
    Rp121jt
    RUMAH Dijual
    di Mojokerto
    Rp121jt
    • 2
    • 1
    • 66
    • 27
    Lihat Rincian
    Rp121jt

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