over rmh hook 36/90 cicilan 600 rtsn tetap

perum ksb blok f dkt pasar bersih dan waterboom Bekasi Jawa Barat

Rp84jt
KPR: 701rb/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.84.000.000 Dana Tunai yang Harus Disiapkan Rp.25.200.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.67.200.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.701.719 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.799.317 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.73.163.392
Total Pembayaran
Rp.166.235.392 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.67.200.000
1 Rp.701.719 Rp.169.719 Rp.532.000 Rp.67.030.281
2 Rp.701.719 Rp.171.063 Rp.530.656 Rp.66.859.218
3 Rp.701.719 Rp.172.417 Rp.529.302 Rp.66.686.801
4 Rp.701.719 Rp.173.782 Rp.527.937 Rp.66.513.019
5 Rp.701.719 Rp.175.158 Rp.526.561 Rp.66.337.861
6 Rp.701.719 Rp.176.544 Rp.525.175 Rp.66.161.317
7 Rp.701.719 Rp.177.942 Rp.523.777 Rp.65.983.375
8 Rp.701.719 Rp.179.351 Rp.522.368 Rp.65.804.024
9 Rp.701.719 Rp.180.770 Rp.520.949 Rp.65.623.254
10 Rp.701.719 Rp.182.202 Rp.519.517 Rp.65.441.052
11 Rp.701.719 Rp.183.644 Rp.518.075 Rp.65.257.408
12 Rp.701.719 Rp.185.098 Rp.516.621 Rp.65.072.310
13 Rp.701.719 Rp.186.563 Rp.515.156 Rp.64.885.747
14 Rp.701.719 Rp.188.040 Rp.513.679 Rp.64.697.707
15 Rp.701.719 Rp.189.529 Rp.512.190 Rp.64.508.178
16 Rp.701.719 Rp.191.029 Rp.510.690 Rp.64.317.149
17 Rp.701.719 Rp.192.542 Rp.509.177 Rp.64.124.607
18 Rp.701.719 Rp.194.066 Rp.507.653 Rp.63.930.541
19 Rp.701.719 Rp.195.602 Rp.506.117 Rp.63.734.939
20 Rp.701.719 Rp.197.151 Rp.504.568 Rp.63.537.788
21 Rp.701.719 Rp.198.712 Rp.503.007 Rp.63.339.076
22 Rp.701.719 Rp.200.285 Rp.501.434 Rp.63.138.791
23 Rp.701.719 Rp.201.870 Rp.499.849 Rp.62.936.921
24 Rp.701.719 Rp.203.468 Rp.498.251 Rp.62.733.453
25 Rp.701.719 Rp.205.079 Rp.496.640 Rp.62.528.374
26 Rp.701.719 Rp.206.703 Rp.495.016 Rp.62.321.671
27 Rp.701.719 Rp.208.339 Rp.493.380 Rp.62.113.332
28 Rp.701.719 Rp.209.988 Rp.491.731 Rp.61.903.344
29 Rp.701.719 Rp.211.651 Rp.490.068 Rp.61.691.693
30 Rp.701.719 Rp.213.326 Rp.488.393 Rp.61.478.367
31 Rp.701.719 Rp.215.015 Rp.486.704 Rp.61.263.352
32 Rp.701.719 Rp.216.717 Rp.485.002 Rp.61.046.635
33 Rp.701.719 Rp.218.433 Rp.483.286 Rp.60.828.202
34 Rp.701.719 Rp.220.162 Rp.481.557 Rp.60.608.040
35 Rp.701.719 Rp.221.905 Rp.479.814 Rp.60.386.135
36 Rp.701.719 Rp.223.662 Rp.478.057 Rp.60.162.473
37 Rp.799.317 Rp.185.158 Rp.614.159 Rp.59.977.315
38 Rp.799.317 Rp.187.049 Rp.612.268 Rp.59.790.266
39 Rp.799.317 Rp.188.958 Rp.610.359 Rp.59.601.308
40 Rp.799.317 Rp.190.887 Rp.608.430 Rp.59.410.421
41 Rp.799.317 Rp.192.836 Rp.606.481 Rp.59.217.585
42 Rp.799.317 Rp.194.804 Rp.604.513 Rp.59.022.781
43 Rp.799.317 Rp.196.793 Rp.602.524 Rp.58.825.988
44 Rp.799.317 Rp.198.802 Rp.600.515 Rp.58.627.186
45 Rp.799.317 Rp.200.831 Rp.598.486 Rp.58.426.355
46 Rp.799.317 Rp.202.881 Rp.596.436 Rp.58.223.474
47 Rp.799.317 Rp.204.952 Rp.594.365 Rp.58.018.522
48 Rp.799.317 Rp.207.045 Rp.592.272 Rp.57.811.477
49 Rp.799.317 Rp.209.158 Rp.590.159 Rp.57.602.319
50 Rp.799.317 Rp.211.293 Rp.588.024 Rp.57.391.026
51 Rp.799.317 Rp.213.450 Rp.585.867 Rp.57.177.576
52 Rp.799.317 Rp.215.629 Rp.583.688 Rp.56.961.947
53 Rp.799.317 Rp.217.830 Rp.581.487 Rp.56.744.117
54 Rp.799.317 Rp.220.054 Rp.579.263 Rp.56.524.063
55 Rp.799.317 Rp.222.301 Rp.577.016 Rp.56.301.762
56 Rp.799.317 Rp.224.570 Rp.574.747 Rp.56.077.192
57 Rp.799.317 Rp.226.862 Rp.572.455 Rp.55.850.330
58 Rp.799.317 Rp.229.178 Rp.570.139 Rp.55.621.152
59 Rp.799.317 Rp.231.518 Rp.567.799 Rp.55.389.634
60 Rp.799.317 Rp.233.881 Rp.565.436 Rp.55.155.753
61 Rp.799.317 Rp.236.269 Rp.563.048 Rp.54.919.484
62 Rp.799.317 Rp.238.681 Rp.560.636 Rp.54.680.803
63 Rp.799.317 Rp.241.117 Rp.558.200 Rp.54.439.686
64 Rp.799.317 Rp.243.579 Rp.555.738 Rp.54.196.107
65 Rp.799.317 Rp.246.065 Rp.553.252 Rp.53.950.042
66 Rp.799.317 Rp.248.577 Rp.550.740 Rp.53.701.465
67 Rp.799.317 Rp.251.115 Rp.548.202 Rp.53.450.350
68 Rp.799.317 Rp.253.678 Rp.545.639 Rp.53.196.672
69 Rp.799.317 Rp.256.268 Rp.543.049 Rp.52.940.404
70 Rp.799.317 Rp.258.884 Rp.540.433 Rp.52.681.520
71 Rp.799.317 Rp.261.526 Rp.537.791 Rp.52.419.994
72 Rp.799.317 Rp.264.196 Rp.535.121 Rp.52.155.798
73 Rp.799.317 Rp.266.893 Rp.532.424 Rp.51.888.905
74 Rp.799.317 Rp.269.618 Rp.529.699 Rp.51.619.287
75 Rp.799.317 Rp.272.370 Rp.526.947 Rp.51.346.917
76 Rp.799.317 Rp.275.151 Rp.524.166 Rp.51.071.766
77 Rp.799.317 Rp.277.959 Rp.521.358 Rp.50.793.807
78 Rp.799.317 Rp.280.797 Rp.518.520 Rp.50.513.010
79 Rp.799.317 Rp.283.663 Rp.515.654 Rp.50.229.347
80 Rp.799.317 Rp.286.559 Rp.512.758 Rp.49.942.788
81 Rp.799.317 Rp.289.484 Rp.509.833 Rp.49.653.304
82 Rp.799.317 Rp.292.440 Rp.506.877 Rp.49.360.864
83 Rp.799.317 Rp.295.425 Rp.503.892 Rp.49.065.439
84 Rp.799.317 Rp.298.441 Rp.500.876 Rp.48.766.998
85 Rp.799.317 Rp.301.487 Rp.497.830 Rp.48.465.511
86 Rp.799.317 Rp.304.565 Rp.494.752 Rp.48.160.946
87 Rp.799.317 Rp.307.674 Rp.491.643 Rp.47.853.272
88 Rp.799.317 Rp.310.815 Rp.488.502 Rp.47.542.457
89 Rp.799.317 Rp.313.988 Rp.485.329 Rp.47.228.469
90 Rp.799.317 Rp.317.193 Rp.482.124 Rp.46.911.276
91 Rp.799.317 Rp.320.431 Rp.478.886 Rp.46.590.845
92 Rp.799.317 Rp.323.702 Rp.475.615 Rp.46.267.143
93 Rp.799.317 Rp.327.007 Rp.472.310 Rp.45.940.136
94 Rp.799.317 Rp.330.345 Rp.468.972 Rp.45.609.791
95 Rp.799.317 Rp.333.717 Rp.465.600 Rp.45.276.074
96 Rp.799.317 Rp.337.124 Rp.462.193 Rp.44.938.950
97 Rp.799.317 Rp.340.565 Rp.458.752 Rp.44.598.385
98 Rp.799.317 Rp.344.042 Rp.455.275 Rp.44.254.343
99 Rp.799.317 Rp.347.554 Rp.451.763 Rp.43.906.789
100 Rp.799.317 Rp.351.102 Rp.448.215 Rp.43.555.687
101 Rp.799.317 Rp.354.686 Rp.444.631 Rp.43.201.001
102 Rp.799.317 Rp.358.307 Rp.441.010 Rp.42.842.694
103 Rp.799.317 Rp.361.964 Rp.437.353 Rp.42.480.730
104 Rp.799.317 Rp.365.660 Rp.433.657 Rp.42.115.070
105 Rp.799.317 Rp.369.392 Rp.429.925 Rp.41.745.678
106 Rp.799.317 Rp.373.163 Rp.426.154 Rp.41.372.515
107 Rp.799.317 Rp.376.973 Rp.422.344 Rp.40.995.542
108 Rp.799.317 Rp.380.821 Rp.418.496 Rp.40.614.721
109 Rp.799.317 Rp.384.708 Rp.414.609 Rp.40.230.013
110 Rp.799.317 Rp.388.636 Rp.410.681 Rp.39.841.377
111 Rp.799.317 Rp.392.603 Rp.406.714 Rp.39.448.774
112 Rp.799.317 Rp.396.611 Rp.402.706 Rp.39.052.163
113 Rp.799.317 Rp.400.660 Rp.398.657 Rp.38.651.503
114 Rp.799.317 Rp.404.750 Rp.394.567 Rp.38.246.753
115 Rp.799.317 Rp.408.881 Rp.390.436 Rp.37.837.872
116 Rp.799.317 Rp.413.055 Rp.386.262 Rp.37.424.817
117 Rp.799.317 Rp.417.272 Rp.382.045 Rp.37.007.545
118 Rp.799.317 Rp.421.532 Rp.377.785 Rp.36.586.013
119 Rp.799.317 Rp.425.835 Rp.373.482 Rp.36.160.178
120 Rp.799.317 Rp.430.182 Rp.369.135 Rp.35.729.996
121 Rp.799.317 Rp.434.573 Rp.364.744 Rp.35.295.423
122 Rp.799.317 Rp.439.010 Rp.360.307 Rp.34.856.413
123 Rp.799.317 Rp.443.491 Rp.355.826 Rp.34.412.922
124 Rp.799.317 Rp.448.018 Rp.351.299 Rp.33.964.904
125 Rp.799.317 Rp.452.592 Rp.346.725 Rp.33.512.312
126 Rp.799.317 Rp.457.212 Rp.342.105 Rp.33.055.100
127 Rp.799.317 Rp.461.880 Rp.337.437 Rp.32.593.220
128 Rp.799.317 Rp.466.595 Rp.332.722 Rp.32.126.625
129 Rp.799.317 Rp.471.358 Rp.327.959 Rp.31.655.267
130 Rp.799.317 Rp.476.169 Rp.323.148 Rp.31.179.098
131 Rp.799.317 Rp.481.030 Rp.318.287 Rp.30.698.068
132 Rp.799.317 Rp.485.941 Rp.313.376 Rp.30.212.127
133 Rp.799.317 Rp.490.902 Rp.308.415 Rp.29.721.225
134 Rp.799.317 Rp.495.913 Rp.303.404 Rp.29.225.312
135 Rp.799.317 Rp.500.975 Rp.298.342 Rp.28.724.337
136 Rp.799.317 Rp.506.089 Rp.293.228 Rp.28.218.248
137 Rp.799.317 Rp.511.256 Rp.288.061 Rp.27.706.992
138 Rp.799.317 Rp.516.475 Rp.282.842 Rp.27.190.517
139 Rp.799.317 Rp.521.747 Rp.277.570 Rp.26.668.770
140 Rp.799.317 Rp.527.073 Rp.272.244 Rp.26.141.697
141 Rp.799.317 Rp.532.454 Rp.266.863 Rp.25.609.243
142 Rp.799.317 Rp.537.889 Rp.261.428 Rp.25.071.354
143 Rp.799.317 Rp.543.380 Rp.255.937 Rp.24.527.974
144 Rp.799.317 Rp.548.927 Rp.250.390 Rp.23.979.047
145 Rp.799.317 Rp.554.531 Rp.244.786 Rp.23.424.516
146 Rp.799.317 Rp.560.192 Rp.239.125 Rp.22.864.324
147 Rp.799.317 Rp.565.910 Rp.233.407 Rp.22.298.414
148 Rp.799.317 Rp.571.687 Rp.227.630 Rp.21.726.727
149 Rp.799.317 Rp.577.523 Rp.221.794 Rp.21.149.204
150 Rp.799.317 Rp.583.419 Rp.215.898 Rp.20.565.785
151 Rp.799.317 Rp.589.375 Rp.209.942 Rp.19.976.410
152 Rp.799.317 Rp.595.391 Rp.203.926 Rp.19.381.019
153 Rp.799.317 Rp.601.469 Rp.197.848 Rp.18.779.550
154 Rp.799.317 Rp.607.609 Rp.191.708 Rp.18.171.941
155 Rp.799.317 Rp.613.812 Rp.185.505 Rp.17.558.129
156 Rp.799.317 Rp.620.078 Rp.179.239 Rp.16.938.051
157 Rp.799.317 Rp.626.408 Rp.172.909 Rp.16.311.643
158 Rp.799.317 Rp.632.802 Rp.166.515 Rp.15.678.841
159 Rp.799.317 Rp.639.262 Rp.160.055 Rp.15.039.579
160 Rp.799.317 Rp.645.788 Rp.153.529 Rp.14.393.791
161 Rp.799.317 Rp.652.380 Rp.146.937 Rp.13.741.411
162 Rp.799.317 Rp.659.040 Rp.140.277 Rp.13.082.371
163 Rp.799.317 Rp.665.768 Rp.133.549 Rp.12.416.603
164 Rp.799.317 Rp.672.564 Rp.126.753 Rp.11.744.039
165 Rp.799.317 Rp.679.430 Rp.119.887 Rp.11.064.609
166 Rp.799.317 Rp.686.366 Rp.112.951 Rp.10.378.243
167 Rp.799.317 Rp.693.372 Rp.105.945 Rp.9.684.871
168 Rp.799.317 Rp.700.451 Rp.98.866 Rp.8.984.420
169 Rp.799.317 Rp.707.601 Rp.91.716 Rp.8.276.819
170 Rp.799.317 Rp.714.824 Rp.84.493 Rp.7.561.995
171 Rp.799.317 Rp.722.122 Rp.77.195 Rp.6.839.873
172 Rp.799.317 Rp.729.493 Rp.69.824 Rp.6.110.380
173 Rp.799.317 Rp.736.940 Rp.62.377 Rp.5.373.440
174 Rp.799.317 Rp.744.463 Rp.54.854 Rp.4.628.977
175 Rp.799.317 Rp.752.063 Rp.47.254 Rp.3.876.914
176 Rp.799.317 Rp.759.740 Rp.39.577 Rp.3.117.174
177 Rp.799.317 Rp.767.496 Rp.31.821 Rp.2.349.678
178 Rp.799.317 Rp.775.331 Rp.23.986 Rp.1.574.347
179 Rp.799.317 Rp.783.246 Rp.16.071 Rp.791.101
180 Rp.799.317 Rp.791.101 Rp.8.076 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bekasi
    Rp800jt
    RUMAH Dijual
    di Bekasi
    Rp800jt
    • 4
    • 2
    • 180
    • 100
    Lihat Rincian
    Rp800jt
  • RUMAH Dijual
    di Bekasi
    Rp35jt
    RUMAH Dijual
    di Bekasi
    Rp35jt
    • 2
    • 1
    • 60
    • 29
    Lihat Rincian
    Rp35jt
  • RUMAH Dijual
    di Bekasi
    Rp875jt
    RUMAH Dijual
    di Bekasi
    Rp875jt
    • 2
    • 2
    • 193
    • 95
    Lihat Rincian
    Rp875jt
  • RUMAH Dijual
    di Bekasi
    Rp1,69mily
    RUMAH Dijual
    di Bekasi
    Rp1,69mily
    • 3
    • 2
    • 200
    • 115
    Lihat Rincian
    Rp1,69mily
  • APARTEMEN Disewa
    di Bekasi
    Rp3,8jt/bln
    APARTEMEN Disewa
    di Bekasi
    Rp3,8jt/bln
    • 1
    • 1
    • 26
    Lihat Rincian
    Rp3,8jt/bln
  • APARTEMEN Dijual
    di Bekasi
    Rp441jt
    APARTEMEN Dijual
    di Bekasi
    Rp441jt
    • 3
    • 1
    • 69
    Lihat Rincian
    Rp441jt
  • KOMERSIAL Dijual
    di Bekasi
    Rp8,5mily
    KOMERSIAL Dijual
    di Bekasi
    Rp8,5mily
    • 2
    • 3235
    • 1500
    Lihat Rincian
    Rp8,5mily
  • RUMAH Dijual
    di Bekasi
    Rp110jt
    RUMAH Dijual
    di Bekasi
    Rp110jt
    • 2
    • 1
    • 90
    • 45
    Lihat Rincian
    Rp110jt

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