Jual Murah BU Tanah 285m2 + Kontrakan Terisi Penuh Lokasi Strategis Bogor

Gg Masjid Jalan Gg. Masjid An-Nassar RT 7/4 Bogor Jawa Barat

Rp575jt
Pemilik Langsung
KPR: 4,8jt/bln

Iklan rumah ini dipasang lebih dari enam bulan lalu.

Agen telah memasang iklan rumah ini lebih dari enam bulan lalu. Tapi Anda masih dapat melihat listing serupa di Rumah Dijual di Bogor, Jawa Barat
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.575.000.000 Dana Tunai yang Harus Disiapkan Rp.172.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.460.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.4.803.434 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.471.512 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.500.821.393
Total Pembayaran
Rp.1.137.921.393 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.460.000.000
1 Rp.4.803.434 Rp.1.161.767 Rp.3.641.667 Rp.458.838.233
2 Rp.4.803.434 Rp.1.170.965 Rp.3.632.469 Rp.457.667.268
3 Rp.4.803.434 Rp.1.180.235 Rp.3.623.199 Rp.456.487.033
4 Rp.4.803.434 Rp.1.189.578 Rp.3.613.856 Rp.455.297.455
5 Rp.4.803.434 Rp.1.198.996 Rp.3.604.438 Rp.454.098.459
6 Rp.4.803.434 Rp.1.208.488 Rp.3.594.946 Rp.452.889.971
7 Rp.4.803.434 Rp.1.218.055 Rp.3.585.379 Rp.451.671.916
8 Rp.4.803.434 Rp.1.227.698 Rp.3.575.736 Rp.450.444.218
9 Rp.4.803.434 Rp.1.237.417 Rp.3.566.017 Rp.449.206.801
10 Rp.4.803.434 Rp.1.247.213 Rp.3.556.221 Rp.447.959.588
11 Rp.4.803.434 Rp.1.257.087 Rp.3.546.347 Rp.446.702.501
12 Rp.4.803.434 Rp.1.267.039 Rp.3.536.395 Rp.445.435.462
13 Rp.4.803.434 Rp.1.277.070 Rp.3.526.364 Rp.444.158.392
14 Rp.4.803.434 Rp.1.287.180 Rp.3.516.254 Rp.442.871.212
15 Rp.4.803.434 Rp.1.297.370 Rp.3.506.064 Rp.441.573.842
16 Rp.4.803.434 Rp.1.307.641 Rp.3.495.793 Rp.440.266.201
17 Rp.4.803.434 Rp.1.317.993 Rp.3.485.441 Rp.438.948.208
18 Rp.4.803.434 Rp.1.328.427 Rp.3.475.007 Rp.437.619.781
19 Rp.4.803.434 Rp.1.338.944 Rp.3.464.490 Rp.436.280.837
20 Rp.4.803.434 Rp.1.349.544 Rp.3.453.890 Rp.434.931.293
21 Rp.4.803.434 Rp.1.360.228 Rp.3.443.206 Rp.433.571.065
22 Rp.4.803.434 Rp.1.370.996 Rp.3.432.438 Rp.432.200.069
23 Rp.4.803.434 Rp.1.381.850 Rp.3.421.584 Rp.430.818.219
24 Rp.4.803.434 Rp.1.392.790 Rp.3.410.644 Rp.429.425.429
25 Rp.4.803.434 Rp.1.403.816 Rp.3.399.618 Rp.428.021.613
26 Rp.4.803.434 Rp.1.414.930 Rp.3.388.504 Rp.426.606.683
27 Rp.4.803.434 Rp.1.426.131 Rp.3.377.303 Rp.425.180.552
28 Rp.4.803.434 Rp.1.437.421 Rp.3.366.013 Rp.423.743.131
29 Rp.4.803.434 Rp.1.448.801 Rp.3.354.633 Rp.422.294.330
30 Rp.4.803.434 Rp.1.460.271 Rp.3.343.163 Rp.420.834.059
31 Rp.4.803.434 Rp.1.471.831 Rp.3.331.603 Rp.419.362.228
32 Rp.4.803.434 Rp.1.483.483 Rp.3.319.951 Rp.417.878.745
33 Rp.4.803.434 Rp.1.495.227 Rp.3.308.207 Rp.416.383.518
34 Rp.4.803.434 Rp.1.507.064 Rp.3.296.370 Rp.414.876.454
35 Rp.4.803.434 Rp.1.518.995 Rp.3.284.439 Rp.413.357.459
36 Rp.4.803.434 Rp.1.531.021 Rp.3.272.413 Rp.411.826.438
37 Rp.5.471.512 Rp.1.267.450 Rp.4.204.062 Rp.410.558.988
38 Rp.5.471.512 Rp.1.280.389 Rp.4.191.123 Rp.409.278.599
39 Rp.5.471.512 Rp.1.293.460 Rp.4.178.052 Rp.407.985.139
40 Rp.5.471.512 Rp.1.306.664 Rp.4.164.848 Rp.406.678.475
41 Rp.5.471.512 Rp.1.320.003 Rp.4.151.509 Rp.405.358.472
42 Rp.5.471.512 Rp.1.333.478 Rp.4.138.034 Rp.404.024.994
43 Rp.5.471.512 Rp.1.347.090 Rp.4.124.422 Rp.402.677.904
44 Rp.5.471.512 Rp.1.360.842 Rp.4.110.670 Rp.401.317.062
45 Rp.5.471.512 Rp.1.374.734 Rp.4.096.778 Rp.399.942.328
46 Rp.5.471.512 Rp.1.388.767 Rp.4.082.745 Rp.398.553.561
47 Rp.5.471.512 Rp.1.402.944 Rp.4.068.568 Rp.397.150.617
48 Rp.5.471.512 Rp.1.417.266 Rp.4.054.246 Rp.395.733.351
49 Rp.5.471.512 Rp.1.431.734 Rp.4.039.778 Rp.394.301.617
50 Rp.5.471.512 Rp.1.446.350 Rp.4.025.162 Rp.392.855.267
51 Rp.5.471.512 Rp.1.461.114 Rp.4.010.398 Rp.391.394.153
52 Rp.5.471.512 Rp.1.476.030 Rp.3.995.482 Rp.389.918.123
53 Rp.5.471.512 Rp.1.491.098 Rp.3.980.414 Rp.388.427.025
54 Rp.5.471.512 Rp.1.506.319 Rp.3.965.193 Rp.386.920.706
55 Rp.5.471.512 Rp.1.521.696 Rp.3.949.816 Rp.385.399.010
56 Rp.5.471.512 Rp.1.537.230 Rp.3.934.282 Rp.383.861.780
57 Rp.5.471.512 Rp.1.552.923 Rp.3.918.589 Rp.382.308.857
58 Rp.5.471.512 Rp.1.568.776 Rp.3.902.736 Rp.380.740.081
59 Rp.5.471.512 Rp.1.584.790 Rp.3.886.722 Rp.379.155.291
60 Rp.5.471.512 Rp.1.600.968 Rp.3.870.544 Rp.377.554.323
61 Rp.5.471.512 Rp.1.617.312 Rp.3.854.200 Rp.375.937.011
62 Rp.5.471.512 Rp.1.633.822 Rp.3.837.690 Rp.374.303.189
63 Rp.5.471.512 Rp.1.650.500 Rp.3.821.012 Rp.372.652.689
64 Rp.5.471.512 Rp.1.667.349 Rp.3.804.163 Rp.370.985.340
65 Rp.5.471.512 Rp.1.684.370 Rp.3.787.142 Rp.369.300.970
66 Rp.5.471.512 Rp.1.701.565 Rp.3.769.947 Rp.367.599.405
67 Rp.5.471.512 Rp.1.718.935 Rp.3.752.577 Rp.365.880.470
68 Rp.5.471.512 Rp.1.736.482 Rp.3.735.030 Rp.364.143.988
69 Rp.5.471.512 Rp.1.754.209 Rp.3.717.303 Rp.362.389.779
70 Rp.5.471.512 Rp.1.772.116 Rp.3.699.396 Rp.360.617.663
71 Rp.5.471.512 Rp.1.790.207 Rp.3.681.305 Rp.358.827.456
72 Rp.5.471.512 Rp.1.808.482 Rp.3.663.030 Rp.357.018.974
73 Rp.5.471.512 Rp.1.826.943 Rp.3.644.569 Rp.355.192.031
74 Rp.5.471.512 Rp.1.845.593 Rp.3.625.919 Rp.353.346.438
75 Rp.5.471.512 Rp.1.864.434 Rp.3.607.078 Rp.351.482.004
76 Rp.5.471.512 Rp.1.883.467 Rp.3.588.045 Rp.349.598.537
77 Rp.5.471.512 Rp.1.902.694 Rp.3.568.818 Rp.347.695.843
78 Rp.5.471.512 Rp.1.922.117 Rp.3.549.395 Rp.345.773.726
79 Rp.5.471.512 Rp.1.941.739 Rp.3.529.773 Rp.343.831.987
80 Rp.5.471.512 Rp.1.961.560 Rp.3.509.952 Rp.341.870.427
81 Rp.5.471.512 Rp.1.981.585 Rp.3.489.927 Rp.339.888.842
82 Rp.5.471.512 Rp.2.001.813 Rp.3.469.699 Rp.337.887.029
83 Rp.5.471.512 Rp.2.022.249 Rp.3.449.263 Rp.335.864.780
84 Rp.5.471.512 Rp.2.042.892 Rp.3.428.620 Rp.333.821.888
85 Rp.5.471.512 Rp.2.063.747 Rp.3.407.765 Rp.331.758.141
86 Rp.5.471.512 Rp.2.084.814 Rp.3.386.698 Rp.329.673.327
87 Rp.5.471.512 Rp.2.106.097 Rp.3.365.415 Rp.327.567.230
88 Rp.5.471.512 Rp.2.127.597 Rp.3.343.915 Rp.325.439.633
89 Rp.5.471.512 Rp.2.149.316 Rp.3.322.196 Rp.323.290.317
90 Rp.5.471.512 Rp.2.171.257 Rp.3.300.255 Rp.321.119.060
91 Rp.5.471.512 Rp.2.193.422 Rp.3.278.090 Rp.318.925.638
92 Rp.5.471.512 Rp.2.215.813 Rp.3.255.699 Rp.316.709.825
93 Rp.5.471.512 Rp.2.238.433 Rp.3.233.079 Rp.314.471.392
94 Rp.5.471.512 Rp.2.261.283 Rp.3.210.229 Rp.312.210.109
95 Rp.5.471.512 Rp.2.284.367 Rp.3.187.145 Rp.309.925.742
96 Rp.5.471.512 Rp.2.307.687 Rp.3.163.825 Rp.307.618.055
97 Rp.5.471.512 Rp.2.331.244 Rp.3.140.268 Rp.305.286.811
98 Rp.5.471.512 Rp.2.355.042 Rp.3.116.470 Rp.302.931.769
99 Rp.5.471.512 Rp.2.379.084 Rp.3.092.428 Rp.300.552.685
100 Rp.5.471.512 Rp.2.403.370 Rp.3.068.142 Rp.298.149.315
101 Rp.5.471.512 Rp.2.427.904 Rp.3.043.608 Rp.295.721.411
102 Rp.5.471.512 Rp.2.452.689 Rp.3.018.823 Rp.293.268.722
103 Rp.5.471.512 Rp.2.477.727 Rp.2.993.785 Rp.290.790.995
104 Rp.5.471.512 Rp.2.503.021 Rp.2.968.491 Rp.288.287.974
105 Rp.5.471.512 Rp.2.528.572 Rp.2.942.940 Rp.285.759.402
106 Rp.5.471.512 Rp.2.554.385 Rp.2.917.127 Rp.283.205.017
107 Rp.5.471.512 Rp.2.580.461 Rp.2.891.051 Rp.280.624.556
108 Rp.5.471.512 Rp.2.606.803 Rp.2.864.709 Rp.278.017.753
109 Rp.5.471.512 Rp.2.633.414 Rp.2.838.098 Rp.275.384.339
110 Rp.5.471.512 Rp.2.660.297 Rp.2.811.215 Rp.272.724.042
111 Rp.5.471.512 Rp.2.687.454 Rp.2.784.058 Rp.270.036.588
112 Rp.5.471.512 Rp.2.714.888 Rp.2.756.624 Rp.267.321.700
113 Rp.5.471.512 Rp.2.742.603 Rp.2.728.909 Rp.264.579.097
114 Rp.5.471.512 Rp.2.770.600 Rp.2.700.912 Rp.261.808.497
115 Rp.5.471.512 Rp.2.798.884 Rp.2.672.628 Rp.259.009.613
116 Rp.5.471.512 Rp.2.827.456 Rp.2.644.056 Rp.256.182.157
117 Rp.5.471.512 Rp.2.856.319 Rp.2.615.193 Rp.253.325.838
118 Rp.5.471.512 Rp.2.885.477 Rp.2.586.035 Rp.250.440.361
119 Rp.5.471.512 Rp.2.914.933 Rp.2.556.579 Rp.247.525.428
120 Rp.5.471.512 Rp.2.944.690 Rp.2.526.822 Rp.244.580.738
121 Rp.5.471.512 Rp.2.974.750 Rp.2.496.762 Rp.241.605.988
122 Rp.5.471.512 Rp.3.005.118 Rp.2.466.394 Rp.238.600.870
123 Rp.5.471.512 Rp.3.035.795 Rp.2.435.717 Rp.235.565.075
124 Rp.5.471.512 Rp.3.066.785 Rp.2.404.727 Rp.232.498.290
125 Rp.5.471.512 Rp.3.098.092 Rp.2.373.420 Rp.229.400.198
126 Rp.5.471.512 Rp.3.129.718 Rp.2.341.794 Rp.226.270.480
127 Rp.5.471.512 Rp.3.161.668 Rp.2.309.844 Rp.223.108.812
128 Rp.5.471.512 Rp.3.193.943 Rp.2.277.569 Rp.219.914.869
129 Rp.5.471.512 Rp.3.226.548 Rp.2.244.964 Rp.216.688.321
130 Rp.5.471.512 Rp.3.259.485 Rp.2.212.027 Rp.213.428.836
131 Rp.5.471.512 Rp.3.292.759 Rp.2.178.753 Rp.210.136.077
132 Rp.5.471.512 Rp.3.326.373 Rp.2.145.139 Rp.206.809.704
133 Rp.5.471.512 Rp.3.360.330 Rp.2.111.182 Rp.203.449.374
134 Rp.5.471.512 Rp.3.394.633 Rp.2.076.879 Rp.200.054.741
135 Rp.5.471.512 Rp.3.429.287 Rp.2.042.225 Rp.196.625.454
136 Rp.5.471.512 Rp.3.464.294 Rp.2.007.218 Rp.193.161.160
137 Rp.5.471.512 Rp.3.499.658 Rp.1.971.854 Rp.189.661.502
138 Rp.5.471.512 Rp.3.535.384 Rp.1.936.128 Rp.186.126.118
139 Rp.5.471.512 Rp.3.571.475 Rp.1.900.037 Rp.182.554.643
140 Rp.5.471.512 Rp.3.607.933 Rp.1.863.579 Rp.178.946.710
141 Rp.5.471.512 Rp.3.644.764 Rp.1.826.748 Rp.175.301.946
142 Rp.5.471.512 Rp.3.681.971 Rp.1.789.541 Rp.171.619.975
143 Rp.5.471.512 Rp.3.719.558 Rp.1.751.954 Rp.167.900.417
144 Rp.5.471.512 Rp.3.757.529 Rp.1.713.983 Rp.164.142.888
145 Rp.5.471.512 Rp.3.795.887 Rp.1.675.625 Rp.160.347.001
146 Rp.5.471.512 Rp.3.834.636 Rp.1.636.876 Rp.156.512.365
147 Rp.5.471.512 Rp.3.873.782 Rp.1.597.730 Rp.152.638.583
148 Rp.5.471.512 Rp.3.913.326 Rp.1.558.186 Rp.148.725.257
149 Rp.5.471.512 Rp.3.953.275 Rp.1.518.237 Rp.144.771.982
150 Rp.5.471.512 Rp.3.993.631 Rp.1.477.881 Rp.140.778.351
151 Rp.5.471.512 Rp.4.034.400 Rp.1.437.112 Rp.136.743.951
152 Rp.5.471.512 Rp.4.075.584 Rp.1.395.928 Rp.132.668.367
153 Rp.5.471.512 Rp.4.117.189 Rp.1.354.323 Rp.128.551.178
154 Rp.5.471.512 Rp.4.159.219 Rp.1.312.293 Rp.124.391.959
155 Rp.5.471.512 Rp.4.201.677 Rp.1.269.835 Rp.120.190.282
156 Rp.5.471.512 Rp.4.244.570 Rp.1.226.942 Rp.115.945.712
157 Rp.5.471.512 Rp.4.287.900 Rp.1.183.612 Rp.111.657.812
158 Rp.5.471.512 Rp.4.331.672 Rp.1.139.840 Rp.107.326.140
159 Rp.5.471.512 Rp.4.375.891 Rp.1.095.621 Rp.102.950.249
160 Rp.5.471.512 Rp.4.420.562 Rp.1.050.950 Rp.98.529.687
161 Rp.5.471.512 Rp.4.465.688 Rp.1.005.824 Rp.94.063.999
162 Rp.5.471.512 Rp.4.511.275 Rp.960.237 Rp.89.552.724
163 Rp.5.471.512 Rp.4.557.328 Rp.914.184 Rp.84.995.396
164 Rp.5.471.512 Rp.4.603.851 Rp.867.661 Rp.80.391.545
165 Rp.5.471.512 Rp.4.650.848 Rp.820.664 Rp.75.740.697
166 Rp.5.471.512 Rp.4.698.326 Rp.773.186 Rp.71.042.371
167 Rp.5.471.512 Rp.4.746.288 Rp.725.224 Rp.66.296.083
168 Rp.5.471.512 Rp.4.794.739 Rp.676.773 Rp.61.501.344
169 Rp.5.471.512 Rp.4.843.686 Rp.627.826 Rp.56.657.658
170 Rp.5.471.512 Rp.4.893.132 Rp.578.380 Rp.51.764.526
171 Rp.5.471.512 Rp.4.943.082 Rp.528.430 Rp.46.821.444
172 Rp.5.471.512 Rp.4.993.543 Rp.477.969 Rp.41.827.901
173 Rp.5.471.512 Rp.5.044.519 Rp.426.993 Rp.36.783.382
174 Rp.5.471.512 Rp.5.096.015 Rp.375.497 Rp.31.687.367
175 Rp.5.471.512 Rp.5.148.037 Rp.323.475 Rp.26.539.330
176 Rp.5.471.512 Rp.5.200.590 Rp.270.922 Rp.21.338.740
177 Rp.5.471.512 Rp.5.253.679 Rp.217.833 Rp.16.085.061
178 Rp.5.471.512 Rp.5.307.310 Rp.164.202 Rp.10.777.751
179 Rp.5.471.512 Rp.5.361.489 Rp.110.023 Rp.5.416.262
180 Rp.5.471.512 Rp.5.416.262 Rp.55.291 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • VILA Disewa
    di Bogor
    Rp2,3jt/hari
    VILA Disewa
    di Bogor
    Rp2,3jt/hari
    • 4
    • 2
    • 400
    • 200
    Lihat Rincian
    Rp2,3jt/hari
  • RUMAH Dijual
    di Bogor
    Rp145jt
    RUMAH Dijual
    di Bogor
    Rp145jt
    • 1
    • 1
    • 96
    • 36
    Lihat Rincian
    Rp145jt
  • RUMAH Dijual
    di Bogor
    Rp1,09mily
    RUMAH Dijual
    di Bogor
    Rp1,09mily
    • 3
    • 2
    • 96
    • 107
    Lihat Rincian
    Rp1,09mily
  • RUMAH Dijual
    di Bogor
    Rp300jt
    RUMAH Dijual
    di Bogor
    Rp300jt
    • 2
    • 1
    • 84
    • 36
    Lihat Rincian
    Rp300jt
  • RUMAH Dijual
    di Bogor
    Rp475jt
    RUMAH Dijual
    di Bogor
    Rp475jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp475jt
  • RUMAH Dijual
    di Bogor
    Rp2,5mily
    RUMAH Dijual
    di Bogor
    Rp2,5mily
    • 5
    • 5
    • 375
    • 450
    Lihat Rincian
    Rp2,5mily
  • RUMAH Dijual
    di Bogor
    Rp339jt
    RUMAH Dijual
    di Bogor
    Rp339jt
    • 2
    • 1
    • 108
    • 36
    Lihat Rincian
    Rp339jt
  • RUMAH Dijual
    di Bogor
    Rp550jt
    RUMAH Dijual
    di Bogor
    Rp550jt
    • 1
    • 2
    • 210
    • 210
    Lihat Rincian
    Rp550jt

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