Villa Padi Jagakarsa

Jagakarsa Kecapi Jagakarsa Jakarta Selatan Jakarta

Rp2,54mily
KPR: 21,2jt/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.2.546.000.000 Dana Tunai yang Harus Disiapkan Rp.763.800.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.036.800.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.21.268.768 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.24.226.905 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.217.550.098
Total Pembayaran
Rp.5.038.518.098 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.2.036.800.000
1 Rp.21.268.768 Rp.5.144.101 Rp.16.124.667 Rp.2.031.655.899
2 Rp.21.268.768 Rp.5.184.825 Rp.16.083.943 Rp.2.026.471.074
3 Rp.21.268.768 Rp.5.225.872 Rp.16.042.896 Rp.2.021.245.202
4 Rp.21.268.768 Rp.5.267.243 Rp.16.001.525 Rp.2.015.977.959
5 Rp.21.268.768 Rp.5.308.942 Rp.15.959.826 Rp.2.010.669.017
6 Rp.21.268.768 Rp.5.350.972 Rp.15.917.796 Rp.2.005.318.045
7 Rp.21.268.768 Rp.5.393.333 Rp.15.875.435 Rp.1.999.924.712
8 Rp.21.268.768 Rp.5.436.031 Rp.15.832.737 Rp.1.994.488.681
9 Rp.21.268.768 Rp.5.479.066 Rp.15.789.702 Rp.1.989.009.615
10 Rp.21.268.768 Rp.5.522.442 Rp.15.746.326 Rp.1.983.487.173
11 Rp.21.268.768 Rp.5.566.161 Rp.15.702.607 Rp.1.977.921.012
12 Rp.21.268.768 Rp.5.610.227 Rp.15.658.541 Rp.1.972.310.785
13 Rp.21.268.768 Rp.5.654.641 Rp.15.614.127 Rp.1.966.656.144
14 Rp.21.268.768 Rp.5.699.407 Rp.15.569.361 Rp.1.960.956.737
15 Rp.21.268.768 Rp.5.744.527 Rp.15.524.241 Rp.1.955.212.210
16 Rp.21.268.768 Rp.5.790.005 Rp.15.478.763 Rp.1.949.422.205
17 Rp.21.268.768 Rp.5.835.842 Rp.15.432.926 Rp.1.943.586.363
18 Rp.21.268.768 Rp.5.882.043 Rp.15.386.725 Rp.1.937.704.320
19 Rp.21.268.768 Rp.5.928.609 Rp.15.340.159 Rp.1.931.775.711
20 Rp.21.268.768 Rp.5.975.544 Rp.15.293.224 Rp.1.925.800.167
21 Rp.21.268.768 Rp.6.022.850 Rp.15.245.918 Rp.1.919.777.317
22 Rp.21.268.768 Rp.6.070.531 Rp.15.198.237 Rp.1.913.706.786
23 Rp.21.268.768 Rp.6.118.589 Rp.15.150.179 Rp.1.907.588.197
24 Rp.21.268.768 Rp.6.167.028 Rp.15.101.740 Rp.1.901.421.169
25 Rp.21.268.768 Rp.6.215.850 Rp.15.052.918 Rp.1.895.205.319
26 Rp.21.268.768 Rp.6.265.059 Rp.15.003.709 Rp.1.888.940.260
27 Rp.21.268.768 Rp.6.314.658 Rp.14.954.110 Rp.1.882.625.602
28 Rp.21.268.768 Rp.6.364.649 Rp.14.904.119 Rp.1.876.260.953
29 Rp.21.268.768 Rp.6.415.035 Rp.14.853.733 Rp.1.869.845.918
30 Rp.21.268.768 Rp.6.465.821 Rp.14.802.947 Rp.1.863.380.097
31 Rp.21.268.768 Rp.6.517.009 Rp.14.751.759 Rp.1.856.863.088
32 Rp.21.268.768 Rp.6.568.602 Rp.14.700.166 Rp.1.850.294.486
33 Rp.21.268.768 Rp.6.620.603 Rp.14.648.165 Rp.1.843.673.883
34 Rp.21.268.768 Rp.6.673.016 Rp.14.595.752 Rp.1.837.000.867
35 Rp.21.268.768 Rp.6.725.844 Rp.14.542.924 Rp.1.830.275.023
36 Rp.21.268.768 Rp.6.779.091 Rp.14.489.677 Rp.1.823.495.932
37 Rp.24.226.905 Rp.5.612.051 Rp.18.614.854 Rp.1.817.883.881
38 Rp.24.226.905 Rp.5.669.340 Rp.18.557.565 Rp.1.812.214.541
39 Rp.24.226.905 Rp.5.727.215 Rp.18.499.690 Rp.1.806.487.326
40 Rp.24.226.905 Rp.5.785.680 Rp.18.441.225 Rp.1.800.701.646
41 Rp.24.226.905 Rp.5.844.742 Rp.18.382.163 Rp.1.794.856.904
42 Rp.24.226.905 Rp.5.904.407 Rp.18.322.498 Rp.1.788.952.497
43 Rp.24.226.905 Rp.5.964.682 Rp.18.262.223 Rp.1.782.987.815
44 Rp.24.226.905 Rp.6.025.571 Rp.18.201.334 Rp.1.776.962.244
45 Rp.24.226.905 Rp.6.087.082 Rp.18.139.823 Rp.1.770.875.162
46 Rp.24.226.905 Rp.6.149.221 Rp.18.077.684 Rp.1.764.725.941
47 Rp.24.226.905 Rp.6.211.994 Rp.18.014.911 Rp.1.758.513.947
48 Rp.24.226.905 Rp.6.275.408 Rp.17.951.497 Rp.1.752.238.539
49 Rp.24.226.905 Rp.6.339.470 Rp.17.887.435 Rp.1.745.899.069
50 Rp.24.226.905 Rp.6.404.185 Rp.17.822.720 Rp.1.739.494.884
51 Rp.24.226.905 Rp.6.469.561 Rp.17.757.344 Rp.1.733.025.323
52 Rp.24.226.905 Rp.6.535.605 Rp.17.691.300 Rp.1.726.489.718
53 Rp.24.226.905 Rp.6.602.322 Rp.17.624.583 Rp.1.719.887.396
54 Rp.24.226.905 Rp.6.669.721 Rp.17.557.184 Rp.1.713.217.675
55 Rp.24.226.905 Rp.6.737.808 Rp.17.489.097 Rp.1.706.479.867
56 Rp.24.226.905 Rp.6.806.590 Rp.17.420.315 Rp.1.699.673.277
57 Rp.24.226.905 Rp.6.876.074 Rp.17.350.831 Rp.1.692.797.203
58 Rp.24.226.905 Rp.6.946.267 Rp.17.280.638 Rp.1.685.850.936
59 Rp.24.226.905 Rp.7.017.177 Rp.17.209.728 Rp.1.678.833.759
60 Rp.24.226.905 Rp.7.088.810 Rp.17.138.095 Rp.1.671.744.949
61 Rp.24.226.905 Rp.7.161.175 Rp.17.065.730 Rp.1.664.583.774
62 Rp.24.226.905 Rp.7.234.279 Rp.16.992.626 Rp.1.657.349.495
63 Rp.24.226.905 Rp.7.308.129 Rp.16.918.776 Rp.1.650.041.366
64 Rp.24.226.905 Rp.7.382.733 Rp.16.844.172 Rp.1.642.658.633
65 Rp.24.226.905 Rp.7.458.098 Rp.16.768.807 Rp.1.635.200.535
66 Rp.24.226.905 Rp.7.534.233 Rp.16.692.672 Rp.1.627.666.302
67 Rp.24.226.905 Rp.7.611.145 Rp.16.615.760 Rp.1.620.055.157
68 Rp.24.226.905 Rp.7.688.842 Rp.16.538.063 Rp.1.612.366.315
69 Rp.24.226.905 Rp.7.767.332 Rp.16.459.573 Rp.1.604.598.983
70 Rp.24.226.905 Rp.7.846.624 Rp.16.380.281 Rp.1.596.752.359
71 Rp.24.226.905 Rp.7.926.725 Rp.16.300.180 Rp.1.588.825.634
72 Rp.24.226.905 Rp.8.007.643 Rp.16.219.262 Rp.1.580.817.991
73 Rp.24.226.905 Rp.8.089.388 Rp.16.137.517 Rp.1.572.728.603
74 Rp.24.226.905 Rp.8.171.967 Rp.16.054.938 Rp.1.564.556.636
75 Rp.24.226.905 Rp.8.255.389 Rp.15.971.516 Rp.1.556.301.247
76 Rp.24.226.905 Rp.8.339.663 Rp.15.887.242 Rp.1.547.961.584
77 Rp.24.226.905 Rp.8.424.797 Rp.15.802.108 Rp.1.539.536.787
78 Rp.24.226.905 Rp.8.510.800 Rp.15.716.105 Rp.1.531.025.987
79 Rp.24.226.905 Rp.8.597.681 Rp.15.629.224 Rp.1.522.428.306
80 Rp.24.226.905 Rp.8.685.449 Rp.15.541.456 Rp.1.513.742.857
81 Rp.24.226.905 Rp.8.774.113 Rp.15.452.792 Rp.1.504.968.744
82 Rp.24.226.905 Rp.8.863.682 Rp.15.363.223 Rp.1.496.105.062
83 Rp.24.226.905 Rp.8.954.166 Rp.15.272.739 Rp.1.487.150.896
84 Rp.24.226.905 Rp.9.045.573 Rp.15.181.332 Rp.1.478.105.323
85 Rp.24.226.905 Rp.9.137.913 Rp.15.088.992 Rp.1.468.967.410
86 Rp.24.226.905 Rp.9.231.196 Rp.14.995.709 Rp.1.459.736.214
87 Rp.24.226.905 Rp.9.325.431 Rp.14.901.474 Rp.1.450.410.783
88 Rp.24.226.905 Rp.9.420.628 Rp.14.806.277 Rp.1.440.990.155
89 Rp.24.226.905 Rp.9.516.797 Rp.14.710.108 Rp.1.431.473.358
90 Rp.24.226.905 Rp.9.613.948 Rp.14.612.957 Rp.1.421.859.410
91 Rp.24.226.905 Rp.9.712.090 Rp.14.514.815 Rp.1.412.147.320
92 Rp.24.226.905 Rp.9.811.234 Rp.14.415.671 Rp.1.402.336.086
93 Rp.24.226.905 Rp.9.911.391 Rp.14.315.514 Rp.1.392.424.695
94 Rp.24.226.905 Rp.10.012.570 Rp.14.214.335 Rp.1.382.412.125
95 Rp.24.226.905 Rp.10.114.781 Rp.14.112.124 Rp.1.372.297.344
96 Rp.24.226.905 Rp.10.218.036 Rp.14.008.869 Rp.1.362.079.308
97 Rp.24.226.905 Rp.10.322.345 Rp.13.904.560 Rp.1.351.756.963
98 Rp.24.226.905 Rp.10.427.719 Rp.13.799.186 Rp.1.341.329.244
99 Rp.24.226.905 Rp.10.534.169 Rp.13.692.736 Rp.1.330.795.075
100 Rp.24.226.905 Rp.10.641.705 Rp.13.585.200 Rp.1.320.153.370
101 Rp.24.226.905 Rp.10.750.339 Rp.13.476.566 Rp.1.309.403.031
102 Rp.24.226.905 Rp.10.860.082 Rp.13.366.823 Rp.1.298.542.949
103 Rp.24.226.905 Rp.10.970.946 Rp.13.255.959 Rp.1.287.572.003
104 Rp.24.226.905 Rp.11.082.941 Rp.13.143.964 Rp.1.276.489.062
105 Rp.24.226.905 Rp.11.196.079 Rp.13.030.826 Rp.1.265.292.983
106 Rp.24.226.905 Rp.11.310.372 Rp.12.916.533 Rp.1.253.982.611
107 Rp.24.226.905 Rp.11.425.833 Rp.12.801.072 Rp.1.242.556.778
108 Rp.24.226.905 Rp.11.542.471 Rp.12.684.434 Rp.1.231.014.307
109 Rp.24.226.905 Rp.11.660.301 Rp.12.566.604 Rp.1.219.354.006
110 Rp.24.226.905 Rp.11.779.333 Rp.12.447.572 Rp.1.207.574.673
111 Rp.24.226.905 Rp.11.899.580 Rp.12.327.325 Rp.1.195.675.093
112 Rp.24.226.905 Rp.12.021.055 Rp.12.205.850 Rp.1.183.654.038
113 Rp.24.226.905 Rp.12.143.770 Rp.12.083.135 Rp.1.171.510.268
114 Rp.24.226.905 Rp.12.267.738 Rp.11.959.167 Rp.1.159.242.530
115 Rp.24.226.905 Rp.12.392.971 Rp.11.833.934 Rp.1.146.849.559
116 Rp.24.226.905 Rp.12.519.482 Rp.11.707.423 Rp.1.134.330.077
117 Rp.24.226.905 Rp.12.647.285 Rp.11.579.620 Rp.1.121.682.792
118 Rp.24.226.905 Rp.12.776.393 Rp.11.450.512 Rp.1.108.906.399
119 Rp.24.226.905 Rp.12.906.819 Rp.11.320.086 Rp.1.095.999.580
120 Rp.24.226.905 Rp.13.038.576 Rp.11.188.329 Rp.1.082.961.004
121 Rp.24.226.905 Rp.13.171.678 Rp.11.055.227 Rp.1.069.789.326
122 Rp.24.226.905 Rp.13.306.139 Rp.10.920.766 Rp.1.056.483.187
123 Rp.24.226.905 Rp.13.441.972 Rp.10.784.933 Rp.1.043.041.215
124 Rp.24.226.905 Rp.13.579.193 Rp.10.647.712 Rp.1.029.462.022
125 Rp.24.226.905 Rp.13.717.814 Rp.10.509.091 Rp.1.015.744.208
126 Rp.24.226.905 Rp.13.857.850 Rp.10.369.055 Rp.1.001.886.358
127 Rp.24.226.905 Rp.13.999.315 Rp.10.227.590 Rp.987.887.043
128 Rp.24.226.905 Rp.14.142.225 Rp.10.084.680 Rp.973.744.818
129 Rp.24.226.905 Rp.14.286.593 Rp.9.940.312 Rp.959.458.225
130 Rp.24.226.905 Rp.14.432.436 Rp.9.794.469 Rp.945.025.789
131 Rp.24.226.905 Rp.14.579.767 Rp.9.647.138 Rp.930.446.022
132 Rp.24.226.905 Rp.14.728.602 Rp.9.498.303 Rp.915.717.420
133 Rp.24.226.905 Rp.14.878.956 Rp.9.347.949 Rp.900.838.464
134 Rp.24.226.905 Rp.15.030.846 Rp.9.196.059 Rp.885.807.618
135 Rp.24.226.905 Rp.15.184.286 Rp.9.042.619 Rp.870.623.332
136 Rp.24.226.905 Rp.15.339.292 Rp.8.887.613 Rp.855.284.040
137 Rp.24.226.905 Rp.15.495.880 Rp.8.731.025 Rp.839.788.160
138 Rp.24.226.905 Rp.15.654.068 Rp.8.572.837 Rp.824.134.092
139 Rp.24.226.905 Rp.15.813.869 Rp.8.413.036 Rp.808.320.223
140 Rp.24.226.905 Rp.15.975.303 Rp.8.251.602 Rp.792.344.920
141 Rp.24.226.905 Rp.16.138.384 Rp.8.088.521 Rp.776.206.536
142 Rp.24.226.905 Rp.16.303.130 Rp.7.923.775 Rp.759.903.406
143 Rp.24.226.905 Rp.16.469.558 Rp.7.757.347 Rp.743.433.848
144 Rp.24.226.905 Rp.16.637.684 Rp.7.589.221 Rp.726.796.164
145 Rp.24.226.905 Rp.16.807.527 Rp.7.419.378 Rp.709.988.637
146 Rp.24.226.905 Rp.16.979.104 Rp.7.247.801 Rp.693.009.533
147 Rp.24.226.905 Rp.17.152.433 Rp.7.074.472 Rp.675.857.100
148 Rp.24.226.905 Rp.17.327.530 Rp.6.899.375 Rp.658.529.570
149 Rp.24.226.905 Rp.17.504.416 Rp.6.722.489 Rp.641.025.154
150 Rp.24.226.905 Rp.17.683.107 Rp.6.543.798 Rp.623.342.047
151 Rp.24.226.905 Rp.17.863.622 Rp.6.363.283 Rp.605.478.425
152 Rp.24.226.905 Rp.18.045.979 Rp.6.180.926 Rp.587.432.446
153 Rp.24.226.905 Rp.18.230.199 Rp.5.996.706 Rp.569.202.247
154 Rp.24.226.905 Rp.18.416.299 Rp.5.810.606 Rp.550.785.948
155 Rp.24.226.905 Rp.18.604.298 Rp.5.622.607 Rp.532.181.650
156 Rp.24.226.905 Rp.18.794.217 Rp.5.432.688 Rp.513.387.433
157 Rp.24.226.905 Rp.18.986.075 Rp.5.240.830 Rp.494.401.358
158 Rp.24.226.905 Rp.19.179.891 Rp.5.047.014 Rp.475.221.467
159 Rp.24.226.905 Rp.19.375.686 Rp.4.851.219 Rp.455.845.781
160 Rp.24.226.905 Rp.19.573.479 Rp.4.653.426 Rp.436.272.302
161 Rp.24.226.905 Rp.19.773.292 Rp.4.453.613 Rp.416.499.010
162 Rp.24.226.905 Rp.19.975.144 Rp.4.251.761 Rp.396.523.866
163 Rp.24.226.905 Rp.20.179.057 Rp.4.047.848 Rp.376.344.809
164 Rp.24.226.905 Rp.20.385.052 Rp.3.841.853 Rp.355.959.757
165 Rp.24.226.905 Rp.20.593.149 Rp.3.633.756 Rp.335.366.608
166 Rp.24.226.905 Rp.20.803.371 Rp.3.423.534 Rp.314.563.237
167 Rp.24.226.905 Rp.21.015.739 Rp.3.211.166 Rp.293.547.498
168 Rp.24.226.905 Rp.21.230.274 Rp.2.996.631 Rp.272.317.224
169 Rp.24.226.905 Rp.21.447.000 Rp.2.779.905 Rp.250.870.224
170 Rp.24.226.905 Rp.21.665.938 Rp.2.560.967 Rp.229.204.286
171 Rp.24.226.905 Rp.21.887.111 Rp.2.339.794 Rp.207.317.175
172 Rp.24.226.905 Rp.22.110.542 Rp.2.116.363 Rp.185.206.633
173 Rp.24.226.905 Rp.22.336.254 Rp.1.890.651 Rp.162.870.379
174 Rp.24.226.905 Rp.22.564.270 Rp.1.662.635 Rp.140.306.109
175 Rp.24.226.905 Rp.22.794.613 Rp.1.432.292 Rp.117.511.496
176 Rp.24.226.905 Rp.23.027.308 Rp.1.199.597 Rp.94.484.188
177 Rp.24.226.905 Rp.23.262.379 Rp.964.526 Rp.71.221.809
178 Rp.24.226.905 Rp.23.499.849 Rp.727.056 Rp.47.721.960
179 Rp.24.226.905 Rp.23.739.743 Rp.487.162 Rp.23.982.217
180 Rp.24.226.905 Rp.23.982.217 Rp.244.818 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,4mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,4mily
    • 2
    • 1
    • 82
    Lihat Rincian
    Rp2,4mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp2,38mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp2,38mily
    • 3
    • 3
    • 97
    • 170
    Lihat Rincian
    Rp2,38mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp5,16mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp5,16mily
    • 4
    • 3
    • 216
    • 310
    Lihat Rincian
    Rp5,16mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp11mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp11mily
    • 5
    • 4
    • 311
    • 400
    Lihat Rincian
    Rp11mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp14,2mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp14,2mily
    • 8
    • 6
    • 999
    • 1500
    Lihat Rincian
    Rp14,2mily
  • TANAH Dijual
    di Jakarta Selatan
    Rp12mily
    TANAH Dijual
    di Jakarta Selatan
    Rp12mily
    • 489
    Lihat Rincian
    Rp12mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,5mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,5mily
    • 2
    • 3
    • 82
    Lihat Rincian
    Rp2,5mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp9,6mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp9,6mily
    • 9
    • 6
    • 629
    • 500
    Lihat Rincian
    Rp9,6mily

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