Dijual Rumah Baru Minimalis Cipete Selatan + Pool + Rooftop

BKI Jl. Asem Cipete Selatan Jakarta Selatan Jakarta

Rp16,3mily
Bisa Nego Pemilik Langsung
KPR: 136jt/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.16.300.000.000 Dana Tunai yang Harus Disiapkan Rp.4.890.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.13.040.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.136.166.899 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.155.105.480 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.14.197.197.589
Total Pembayaran
Rp.32.257.597.589 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.13.040.000.000
1 Rp.136.166.899 Rp.32.933.566 Rp.103.233.333 Rp.13.007.066.434
2 Rp.136.166.899 Rp.33.194.290 Rp.102.972.609 Rp.12.973.872.144
3 Rp.136.166.899 Rp.33.457.078 Rp.102.709.821 Rp.12.940.415.066
4 Rp.136.166.899 Rp.33.721.946 Rp.102.444.953 Rp.12.906.693.120
5 Rp.136.166.899 Rp.33.988.912 Rp.102.177.987 Rp.12.872.704.208
6 Rp.136.166.899 Rp.34.257.991 Rp.101.908.908 Rp.12.838.446.217
7 Rp.136.166.899 Rp.34.529.200 Rp.101.637.699 Rp.12.803.917.017
8 Rp.136.166.899 Rp.34.802.556 Rp.101.364.343 Rp.12.769.114.461
9 Rp.136.166.899 Rp.35.078.076 Rp.101.088.823 Rp.12.734.036.385
10 Rp.136.166.899 Rp.35.355.778 Rp.100.811.121 Rp.12.698.680.607
11 Rp.136.166.899 Rp.35.635.678 Rp.100.531.221 Rp.12.663.044.929
12 Rp.136.166.899 Rp.35.917.793 Rp.100.249.106 Rp.12.627.127.136
13 Rp.136.166.899 Rp.36.202.143 Rp.99.964.756 Rp.12.590.924.993
14 Rp.136.166.899 Rp.36.488.743 Rp.99.678.156 Rp.12.554.436.250
15 Rp.136.166.899 Rp.36.777.612 Rp.99.389.287 Rp.12.517.658.638
16 Rp.136.166.899 Rp.37.068.768 Rp.99.098.131 Rp.12.480.589.870
17 Rp.136.166.899 Rp.37.362.229 Rp.98.804.670 Rp.12.443.227.641
18 Rp.136.166.899 Rp.37.658.014 Rp.98.508.885 Rp.12.405.569.627
19 Rp.136.166.899 Rp.37.956.139 Rp.98.210.760 Rp.12.367.613.488
20 Rp.136.166.899 Rp.38.256.626 Rp.97.910.273 Rp.12.329.356.862
21 Rp.136.166.899 Rp.38.559.491 Rp.97.607.408 Rp.12.290.797.371
22 Rp.136.166.899 Rp.38.864.753 Rp.97.302.146 Rp.12.251.932.618
23 Rp.136.166.899 Rp.39.172.432 Rp.96.994.467 Rp.12.212.760.186
24 Rp.136.166.899 Rp.39.482.548 Rp.96.684.351 Rp.12.173.277.638
25 Rp.136.166.899 Rp.39.795.118 Rp.96.371.781 Rp.12.133.482.520
26 Rp.136.166.899 Rp.40.110.162 Rp.96.056.737 Rp.12.093.372.358
27 Rp.136.166.899 Rp.40.427.701 Rp.95.739.198 Rp.12.052.944.657
28 Rp.136.166.899 Rp.40.747.754 Rp.95.419.145 Rp.12.012.196.903
29 Rp.136.166.899 Rp.41.070.340 Rp.95.096.559 Rp.11.971.126.563
30 Rp.136.166.899 Rp.41.395.480 Rp.94.771.419 Rp.11.929.731.083
31 Rp.136.166.899 Rp.41.723.195 Rp.94.443.704 Rp.11.888.007.888
32 Rp.136.166.899 Rp.42.053.503 Rp.94.113.396 Rp.11.845.954.385
33 Rp.136.166.899 Rp.42.386.427 Rp.93.780.472 Rp.11.803.567.958
34 Rp.136.166.899 Rp.42.721.986 Rp.93.444.913 Rp.11.760.845.972
35 Rp.136.166.899 Rp.43.060.202 Rp.93.106.697 Rp.11.717.785.770
36 Rp.136.166.899 Rp.43.401.095 Rp.92.765.804 Rp.11.674.384.675
37 Rp.155.105.480 Rp.35.929.470 Rp.119.176.010 Rp.11.638.455.205
38 Rp.155.105.480 Rp.36.296.250 Rp.118.809.230 Rp.11.602.158.955
39 Rp.155.105.480 Rp.36.666.774 Rp.118.438.706 Rp.11.565.492.181
40 Rp.155.105.480 Rp.37.041.081 Rp.118.064.399 Rp.11.528.451.100
41 Rp.155.105.480 Rp.37.419.208 Rp.117.686.272 Rp.11.491.031.892
42 Rp.155.105.480 Rp.37.801.196 Rp.117.304.284 Rp.11.453.230.696
43 Rp.155.105.480 Rp.38.187.083 Rp.116.918.397 Rp.11.415.043.613
44 Rp.155.105.480 Rp.38.576.910 Rp.116.528.570 Rp.11.376.466.703
45 Rp.155.105.480 Rp.38.970.716 Rp.116.134.764 Rp.11.337.495.987
46 Rp.155.105.480 Rp.39.368.542 Rp.115.736.938 Rp.11.298.127.445
47 Rp.155.105.480 Rp.39.770.429 Rp.115.335.051 Rp.11.258.357.016
48 Rp.155.105.480 Rp.40.176.419 Rp.114.929.061 Rp.11.218.180.597
49 Rp.155.105.480 Rp.40.586.553 Rp.114.518.927 Rp.11.177.594.044
50 Rp.155.105.480 Rp.41.000.874 Rp.114.104.606 Rp.11.136.593.170
51 Rp.155.105.480 Rp.41.419.425 Rp.113.686.055 Rp.11.095.173.745
52 Rp.155.105.480 Rp.41.842.248 Rp.113.263.232 Rp.11.053.331.497
53 Rp.155.105.480 Rp.42.269.388 Rp.112.836.092 Rp.11.011.062.109
54 Rp.155.105.480 Rp.42.700.888 Rp.112.404.592 Rp.10.968.361.221
55 Rp.155.105.480 Rp.43.136.793 Rp.111.968.687 Rp.10.925.224.428
56 Rp.155.105.480 Rp.43.577.147 Rp.111.528.333 Rp.10.881.647.281
57 Rp.155.105.480 Rp.44.021.997 Rp.111.083.483 Rp.10.837.625.284
58 Rp.155.105.480 Rp.44.471.389 Rp.110.634.091 Rp.10.793.153.895
59 Rp.155.105.480 Rp.44.925.367 Rp.110.180.113 Rp.10.748.228.528
60 Rp.155.105.480 Rp.45.383.980 Rp.109.721.500 Rp.10.702.844.548
61 Rp.155.105.480 Rp.45.847.275 Rp.109.258.205 Rp.10.656.997.273
62 Rp.155.105.480 Rp.46.315.300 Rp.108.790.180 Rp.10.610.681.973
63 Rp.155.105.480 Rp.46.788.102 Rp.108.317.378 Rp.10.563.893.871
64 Rp.155.105.480 Rp.47.265.730 Rp.107.839.750 Rp.10.516.628.141
65 Rp.155.105.480 Rp.47.748.234 Rp.107.357.246 Rp.10.468.879.907
66 Rp.155.105.480 Rp.48.235.664 Rp.106.869.816 Rp.10.420.644.243
67 Rp.155.105.480 Rp.48.728.070 Rp.106.377.410 Rp.10.371.916.173
68 Rp.155.105.480 Rp.49.225.502 Rp.105.879.978 Rp.10.322.690.671
69 Rp.155.105.480 Rp.49.728.013 Rp.105.377.467 Rp.10.272.962.658
70 Rp.155.105.480 Rp.50.235.653 Rp.104.869.827 Rp.10.222.727.005
71 Rp.155.105.480 Rp.50.748.475 Rp.104.357.005 Rp.10.171.978.530
72 Rp.155.105.480 Rp.51.266.533 Rp.103.838.947 Rp.10.120.711.997
73 Rp.155.105.480 Rp.51.789.878 Rp.103.315.602 Rp.10.068.922.119
74 Rp.155.105.480 Rp.52.318.567 Rp.102.786.913 Rp.10.016.603.552
75 Rp.155.105.480 Rp.52.852.652 Rp.102.252.828 Rp.9.963.750.900
76 Rp.155.105.480 Rp.53.392.190 Rp.101.713.290 Rp.9.910.358.710
77 Rp.155.105.480 Rp.53.937.235 Rp.101.168.245 Rp.9.856.421.475
78 Rp.155.105.480 Rp.54.487.844 Rp.100.617.636 Rp.9.801.933.631
79 Rp.155.105.480 Rp.55.044.074 Rp.100.061.406 Rp.9.746.889.557
80 Rp.155.105.480 Rp.55.605.982 Rp.99.499.498 Rp.9.691.283.575
81 Rp.155.105.480 Rp.56.173.627 Rp.98.931.853 Rp.9.635.109.948
82 Rp.155.105.480 Rp.56.747.066 Rp.98.358.414 Rp.9.578.362.882
83 Rp.155.105.480 Rp.57.326.359 Rp.97.779.121 Rp.9.521.036.523
84 Rp.155.105.480 Rp.57.911.565 Rp.97.193.915 Rp.9.463.124.958
85 Rp.155.105.480 Rp.58.502.746 Rp.96.602.734 Rp.9.404.622.212
86 Rp.155.105.480 Rp.59.099.962 Rp.96.005.518 Rp.9.345.522.250
87 Rp.155.105.480 Rp.59.703.274 Rp.95.402.206 Rp.9.285.818.976
88 Rp.155.105.480 Rp.60.312.745 Rp.94.792.735 Rp.9.225.506.231
89 Rp.155.105.480 Rp.60.928.437 Rp.94.177.043 Rp.9.164.577.794
90 Rp.155.105.480 Rp.61.550.415 Rp.93.555.065 Rp.9.103.027.379
91 Rp.155.105.480 Rp.62.178.742 Rp.92.926.738 Rp.9.040.848.637
92 Rp.155.105.480 Rp.62.813.483 Rp.92.291.997 Rp.8.978.035.154
93 Rp.155.105.480 Rp.63.454.704 Rp.91.650.776 Rp.8.914.580.450
94 Rp.155.105.480 Rp.64.102.471 Rp.91.003.009 Rp.8.850.477.979
95 Rp.155.105.480 Rp.64.756.851 Rp.90.348.629 Rp.8.785.721.128
96 Rp.155.105.480 Rp.65.417.910 Rp.89.687.570 Rp.8.720.303.218
97 Rp.155.105.480 Rp.66.085.718 Rp.89.019.762 Rp.8.654.217.500
98 Rp.155.105.480 Rp.66.760.343 Rp.88.345.137 Rp.8.587.457.157
99 Rp.155.105.480 Rp.67.441.855 Rp.87.663.625 Rp.8.520.015.302
100 Rp.155.105.480 Rp.68.130.324 Rp.86.975.156 Rp.8.451.884.978
101 Rp.155.105.480 Rp.68.825.821 Rp.86.279.659 Rp.8.383.059.157
102 Rp.155.105.480 Rp.69.528.418 Rp.85.577.062 Rp.8.313.530.739
103 Rp.155.105.480 Rp.70.238.187 Rp.84.867.293 Rp.8.243.292.552
104 Rp.155.105.480 Rp.70.955.202 Rp.84.150.278 Rp.8.172.337.350
105 Rp.155.105.480 Rp.71.679.536 Rp.83.425.944 Rp.8.100.657.814
106 Rp.155.105.480 Rp.72.411.265 Rp.82.694.215 Rp.8.028.246.549
107 Rp.155.105.480 Rp.73.150.463 Rp.81.955.017 Rp.7.955.096.086
108 Rp.155.105.480 Rp.73.897.207 Rp.81.208.273 Rp.7.881.198.879
109 Rp.155.105.480 Rp.74.651.575 Rp.80.453.905 Rp.7.806.547.304
110 Rp.155.105.480 Rp.75.413.643 Rp.79.691.837 Rp.7.731.133.661
111 Rp.155.105.480 Rp.76.183.491 Rp.78.921.989 Rp.7.654.950.170
112 Rp.155.105.480 Rp.76.961.197 Rp.78.144.283 Rp.7.577.988.973
113 Rp.155.105.480 Rp.77.746.843 Rp.77.358.637 Rp.7.500.242.130
114 Rp.155.105.480 Rp.78.540.508 Rp.76.564.972 Rp.7.421.701.622
115 Rp.155.105.480 Rp.79.342.276 Rp.75.763.204 Rp.7.342.359.346
116 Rp.155.105.480 Rp.80.152.228 Rp.74.953.252 Rp.7.262.207.118
117 Rp.155.105.480 Rp.80.970.449 Rp.74.135.031 Rp.7.181.236.669
118 Rp.155.105.480 Rp.81.797.022 Rp.73.308.458 Rp.7.099.439.647
119 Rp.155.105.480 Rp.82.632.034 Rp.72.473.446 Rp.7.016.807.613
120 Rp.155.105.480 Rp.83.475.569 Rp.71.629.911 Rp.6.933.332.044
121 Rp.155.105.480 Rp.84.327.715 Rp.70.777.765 Rp.6.849.004.329
122 Rp.155.105.480 Rp.85.188.561 Rp.69.916.919 Rp.6.763.815.768
123 Rp.155.105.480 Rp.86.058.194 Rp.69.047.286 Rp.6.677.757.574
124 Rp.155.105.480 Rp.86.936.705 Rp.68.168.775 Rp.6.590.820.869
125 Rp.155.105.480 Rp.87.824.184 Rp.67.281.296 Rp.6.502.996.685
126 Rp.155.105.480 Rp.88.720.722 Rp.66.384.758 Rp.6.414.275.963
127 Rp.155.105.480 Rp.89.626.413 Rp.65.479.067 Rp.6.324.649.550
128 Rp.155.105.480 Rp.90.541.349 Rp.64.564.131 Rp.6.234.108.201
129 Rp.155.105.480 Rp.91.465.625 Rp.63.639.855 Rp.6.142.642.576
130 Rp.155.105.480 Rp.92.399.337 Rp.62.706.143 Rp.6.050.243.239
131 Rp.155.105.480 Rp.93.342.580 Rp.61.762.900 Rp.5.956.900.659
132 Rp.155.105.480 Rp.94.295.452 Rp.60.810.028 Rp.5.862.605.207
133 Rp.155.105.480 Rp.95.258.052 Rp.59.847.428 Rp.5.767.347.155
134 Rp.155.105.480 Rp.96.230.478 Rp.58.875.002 Rp.5.671.116.677
135 Rp.155.105.480 Rp.97.212.831 Rp.57.892.649 Rp.5.573.903.846
136 Rp.155.105.480 Rp.98.205.212 Rp.56.900.268 Rp.5.475.698.634
137 Rp.155.105.480 Rp.99.207.723 Rp.55.897.757 Rp.5.376.490.911
138 Rp.155.105.480 Rp.100.220.469 Rp.54.885.011 Rp.5.276.270.442
139 Rp.155.105.480 Rp.101.243.553 Rp.53.861.927 Rp.5.175.026.889
140 Rp.155.105.480 Rp.102.277.081 Rp.52.828.399 Rp.5.072.749.808
141 Rp.155.105.480 Rp.103.321.159 Rp.51.784.321 Rp.4.969.428.649
142 Rp.155.105.480 Rp.104.375.896 Rp.50.729.584 Rp.4.865.052.753
143 Rp.155.105.480 Rp.105.441.400 Rp.49.664.080 Rp.4.759.611.353
144 Rp.155.105.480 Rp.106.517.781 Rp.48.587.699 Rp.4.653.093.572
145 Rp.155.105.480 Rp.107.605.150 Rp.47.500.330 Rp.4.545.488.422
146 Rp.155.105.480 Rp.108.703.619 Rp.46.401.861 Rp.4.436.784.803
147 Rp.155.105.480 Rp.109.813.302 Rp.45.292.178 Rp.4.326.971.501
148 Rp.155.105.480 Rp.110.934.313 Rp.44.171.167 Rp.4.216.037.188
149 Rp.155.105.480 Rp.112.066.767 Rp.43.038.713 Rp.4.103.970.421
150 Rp.155.105.480 Rp.113.210.782 Rp.41.894.698 Rp.3.990.759.639
151 Rp.155.105.480 Rp.114.366.475 Rp.40.739.005 Rp.3.876.393.164
152 Rp.155.105.480 Rp.115.533.966 Rp.39.571.514 Rp.3.760.859.198
153 Rp.155.105.480 Rp.116.713.376 Rp.38.392.104 Rp.3.644.145.822
154 Rp.155.105.480 Rp.117.904.825 Rp.37.200.655 Rp.3.526.240.997
155 Rp.155.105.480 Rp.119.108.436 Rp.35.997.044 Rp.3.407.132.561
156 Rp.155.105.480 Rp.120.324.335 Rp.34.781.145 Rp.3.286.808.226
157 Rp.155.105.480 Rp.121.552.646 Rp.33.552.834 Rp.3.165.255.580
158 Rp.155.105.480 Rp.122.793.496 Rp.32.311.984 Rp.3.042.462.084
159 Rp.155.105.480 Rp.124.047.013 Rp.31.058.467 Rp.2.918.415.071
160 Rp.155.105.480 Rp.125.313.326 Rp.29.792.154 Rp.2.793.101.745
161 Rp.155.105.480 Rp.126.592.566 Rp.28.512.914 Rp.2.666.509.179
162 Rp.155.105.480 Rp.127.884.865 Rp.27.220.615 Rp.2.538.624.314
163 Rp.155.105.480 Rp.129.190.357 Rp.25.915.123 Rp.2.409.433.957
164 Rp.155.105.480 Rp.130.509.175 Rp.24.596.305 Rp.2.278.924.782
165 Rp.155.105.480 Rp.131.841.456 Rp.23.264.024 Rp.2.147.083.326
166 Rp.155.105.480 Rp.133.187.338 Rp.21.918.142 Rp.2.013.895.988
167 Rp.155.105.480 Rp.134.546.958 Rp.20.558.522 Rp.1.879.349.030
168 Rp.155.105.480 Rp.135.920.459 Rp.19.185.021 Rp.1.743.428.571
169 Rp.155.105.480 Rp.137.307.980 Rp.17.797.500 Rp.1.606.120.591
170 Rp.155.105.480 Rp.138.709.666 Rp.16.395.814 Rp.1.467.410.925
171 Rp.155.105.480 Rp.140.125.660 Rp.14.979.820 Rp.1.327.285.265
172 Rp.155.105.480 Rp.141.556.110 Rp.13.549.370 Rp.1.185.729.155
173 Rp.155.105.480 Rp.143.001.162 Rp.12.104.318 Rp.1.042.727.993
174 Rp.155.105.480 Rp.144.460.965 Rp.10.644.515 Rp.898.267.028
175 Rp.155.105.480 Rp.145.935.671 Rp.9.169.809 Rp.752.331.357
176 Rp.155.105.480 Rp.147.425.431 Rp.7.680.049 Rp.604.905.926
177 Rp.155.105.480 Rp.148.930.399 Rp.6.175.081 Rp.455.975.527
178 Rp.155.105.480 Rp.150.450.730 Rp.4.654.750 Rp.305.524.797
179 Rp.155.105.480 Rp.151.986.581 Rp.3.118.899 Rp.153.538.216
180 Rp.155.105.480 Rp.153.538.216 Rp.1.567.369 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    • 2
    • 2
    • 89
    Lihat Rincian
    Rp18jt/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp1,3mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,3mily
    • 3
    • 3
    • 74
    • 133
    Lihat Rincian
    Rp1,3mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp9,38mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp9,38mily
    • 3
    • 3
    • 208
    • 376
    Lihat Rincian
    Rp9,38mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp2,8mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp2,8mily
    • 2
    • 2
    • 100
    • 200
    Lihat Rincian
    Rp2,8mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp4,9mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp4,9mily
    • 4
    • 4
    • 130
    • 285
    Lihat Rincian
    Rp4,9mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,5mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,5mily
    • 2
    • 3
    • 82
    Lihat Rincian
    Rp2,5mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp1,5mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp1,5mily
    • 2
    • 1
    • 56
    Lihat Rincian
    Rp1,5mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp9jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp9jt/bln
    • 2
    • 2
    • 55
    Lihat Rincian
    Rp9jt/bln

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