Dijual Rumah Nyaman Strategis di Jalan Gaharu Cipete Selatan Jaksel

Jl. Gaharu I Cipete Selatan Jakarta Selatan Jakarta

Rp16,5mily
KPR: 137jt/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.16.500.000.000 Dana Tunai yang Harus Disiapkan Rp.4.950.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.13.200.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.137.837.658 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.157.008.615 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.14.371.396.394
Total Pembayaran
Rp.32.653.396.394 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.13.200.000.000
1 Rp.137.837.658 Rp.33.337.658 Rp.104.500.000 Rp.13.166.662.342
2 Rp.137.837.658 Rp.33.601.581 Rp.104.236.077 Rp.13.133.060.761
3 Rp.137.837.658 Rp.33.867.594 Rp.103.970.064 Rp.13.099.193.167
4 Rp.137.837.658 Rp.34.135.712 Rp.103.701.946 Rp.13.065.057.455
5 Rp.137.837.658 Rp.34.405.953 Rp.103.431.705 Rp.13.030.651.502
6 Rp.137.837.658 Rp.34.678.334 Rp.103.159.324 Rp.12.995.973.168
7 Rp.137.837.658 Rp.34.952.870 Rp.102.884.788 Rp.12.961.020.298
8 Rp.137.837.658 Rp.35.229.581 Rp.102.608.077 Rp.12.925.790.717
9 Rp.137.837.658 Rp.35.508.481 Rp.102.329.177 Rp.12.890.282.236
10 Rp.137.837.658 Rp.35.789.590 Rp.102.048.068 Rp.12.854.492.646
11 Rp.137.837.658 Rp.36.072.925 Rp.101.764.733 Rp.12.818.419.721
12 Rp.137.837.658 Rp.36.358.502 Rp.101.479.156 Rp.12.782.061.219
13 Rp.137.837.658 Rp.36.646.340 Rp.101.191.318 Rp.12.745.414.879
14 Rp.137.837.658 Rp.36.936.457 Rp.100.901.201 Rp.12.708.478.422
15 Rp.137.837.658 Rp.37.228.870 Rp.100.608.788 Rp.12.671.249.552
16 Rp.137.837.658 Rp.37.523.599 Rp.100.314.059 Rp.12.633.725.953
17 Rp.137.837.658 Rp.37.820.661 Rp.100.016.997 Rp.12.595.905.292
18 Rp.137.837.658 Rp.38.120.074 Rp.99.717.584 Rp.12.557.785.218
19 Rp.137.837.658 Rp.38.421.858 Rp.99.415.800 Rp.12.519.363.360
20 Rp.137.837.658 Rp.38.726.031 Rp.99.111.627 Rp.12.480.637.329
21 Rp.137.837.658 Rp.39.032.612 Rp.98.805.046 Rp.12.441.604.717
22 Rp.137.837.658 Rp.39.341.621 Rp.98.496.037 Rp.12.402.263.096
23 Rp.137.837.658 Rp.39.653.075 Rp.98.184.583 Rp.12.362.610.021
24 Rp.137.837.658 Rp.39.966.995 Rp.97.870.663 Rp.12.322.643.026
25 Rp.137.837.658 Rp.40.283.401 Rp.97.554.257 Rp.12.282.359.625
26 Rp.137.837.658 Rp.40.602.311 Rp.97.235.347 Rp.12.241.757.314
27 Rp.137.837.658 Rp.40.923.746 Rp.96.913.912 Rp.12.200.833.568
28 Rp.137.837.658 Rp.41.247.726 Rp.96.589.932 Rp.12.159.585.842
29 Rp.137.837.658 Rp.41.574.270 Rp.96.263.388 Rp.12.118.011.572
30 Rp.137.837.658 Rp.41.903.400 Rp.95.934.258 Rp.12.076.108.172
31 Rp.137.837.658 Rp.42.235.135 Rp.95.602.523 Rp.12.033.873.037
32 Rp.137.837.658 Rp.42.569.496 Rp.95.268.162 Rp.11.991.303.541
33 Rp.137.837.658 Rp.42.906.505 Rp.94.931.153 Rp.11.948.397.036
34 Rp.137.837.658 Rp.43.246.181 Rp.94.591.477 Rp.11.905.150.855
35 Rp.137.837.658 Rp.43.588.547 Rp.94.249.111 Rp.11.861.562.308
36 Rp.137.837.658 Rp.43.933.623 Rp.93.904.035 Rp.11.817.628.685
37 Rp.157.008.615 Rp.36.370.322 Rp.120.638.293 Rp.11.781.258.363
38 Rp.157.008.615 Rp.36.741.603 Rp.120.267.012 Rp.11.744.516.760
39 Rp.157.008.615 Rp.37.116.673 Rp.119.891.942 Rp.11.707.400.087
40 Rp.157.008.615 Rp.37.495.572 Rp.119.513.043 Rp.11.669.904.515
41 Rp.157.008.615 Rp.37.878.340 Rp.119.130.275 Rp.11.632.026.175
42 Rp.157.008.615 Rp.38.265.014 Rp.118.743.601 Rp.11.593.761.161
43 Rp.157.008.615 Rp.38.655.636 Rp.118.352.979 Rp.11.555.105.525
44 Rp.157.008.615 Rp.39.050.246 Rp.117.958.369 Rp.11.516.055.279
45 Rp.157.008.615 Rp.39.448.884 Rp.117.559.731 Rp.11.476.606.395
46 Rp.157.008.615 Rp.39.851.591 Rp.117.157.024 Rp.11.436.754.804
47 Rp.157.008.615 Rp.40.258.410 Rp.116.750.205 Rp.11.396.496.394
48 Rp.157.008.615 Rp.40.669.381 Rp.116.339.234 Rp.11.355.827.013
49 Rp.157.008.615 Rp.41.084.548 Rp.115.924.067 Rp.11.314.742.465
50 Rp.157.008.615 Rp.41.503.952 Rp.115.504.663 Rp.11.273.238.513
51 Rp.157.008.615 Rp.41.927.639 Rp.115.080.976 Rp.11.231.310.874
52 Rp.157.008.615 Rp.42.355.650 Rp.114.652.965 Rp.11.188.955.224
53 Rp.157.008.615 Rp.42.788.030 Rp.114.220.585 Rp.11.146.167.194
54 Rp.157.008.615 Rp.43.224.825 Rp.113.783.790 Rp.11.102.942.369
55 Rp.157.008.615 Rp.43.666.078 Rp.113.342.537 Rp.11.059.276.291
56 Rp.157.008.615 Rp.44.111.836 Rp.112.896.779 Rp.11.015.164.455
57 Rp.157.008.615 Rp.44.562.145 Rp.112.446.470 Rp.10.970.602.310
58 Rp.157.008.615 Rp.45.017.050 Rp.111.991.565 Rp.10.925.585.260
59 Rp.157.008.615 Rp.45.476.599 Rp.111.532.016 Rp.10.880.108.661
60 Rp.157.008.615 Rp.45.940.839 Rp.111.067.776 Rp.10.834.167.822
61 Rp.157.008.615 Rp.46.409.818 Rp.110.598.797 Rp.10.787.758.004
62 Rp.157.008.615 Rp.46.883.585 Rp.110.125.030 Rp.10.740.874.419
63 Rp.157.008.615 Rp.47.362.189 Rp.109.646.426 Rp.10.693.512.230
64 Rp.157.008.615 Rp.47.845.678 Rp.109.162.937 Rp.10.645.666.552
65 Rp.157.008.615 Rp.48.334.102 Rp.108.674.513 Rp.10.597.332.450
66 Rp.157.008.615 Rp.48.827.513 Rp.108.181.102 Rp.10.548.504.937
67 Rp.157.008.615 Rp.49.325.960 Rp.107.682.655 Rp.10.499.178.977
68 Rp.157.008.615 Rp.49.829.496 Rp.107.179.119 Rp.10.449.349.481
69 Rp.157.008.615 Rp.50.338.172 Rp.106.670.443 Rp.10.399.011.309
70 Rp.157.008.615 Rp.50.852.041 Rp.106.156.574 Rp.10.348.159.268
71 Rp.157.008.615 Rp.51.371.156 Rp.105.637.459 Rp.10.296.788.112
72 Rp.157.008.615 Rp.51.895.570 Rp.105.113.045 Rp.10.244.892.542
73 Rp.157.008.615 Rp.52.425.337 Rp.104.583.278 Rp.10.192.467.205
74 Rp.157.008.615 Rp.52.960.512 Rp.104.048.103 Rp.10.139.506.693
75 Rp.157.008.615 Rp.53.501.151 Rp.103.507.464 Rp.10.086.005.542
76 Rp.157.008.615 Rp.54.047.308 Rp.102.961.307 Rp.10.031.958.234
77 Rp.157.008.615 Rp.54.599.041 Rp.102.409.574 Rp.9.977.359.193
78 Rp.157.008.615 Rp.55.156.407 Rp.101.852.208 Rp.9.922.202.786
79 Rp.157.008.615 Rp.55.719.462 Rp.101.289.153 Rp.9.866.483.324
80 Rp.157.008.615 Rp.56.288.264 Rp.100.720.351 Rp.9.810.195.060
81 Rp.157.008.615 Rp.56.862.874 Rp.100.145.741 Rp.9.753.332.186
82 Rp.157.008.615 Rp.57.443.349 Rp.99.565.266 Rp.9.695.888.837
83 Rp.157.008.615 Rp.58.029.750 Rp.98.978.865 Rp.9.637.859.087
84 Rp.157.008.615 Rp.58.622.137 Rp.98.386.478 Rp.9.579.236.950
85 Rp.157.008.615 Rp.59.220.571 Rp.97.788.044 Rp.9.520.016.379
86 Rp.157.008.615 Rp.59.825.114 Rp.97.183.501 Rp.9.460.191.265
87 Rp.157.008.615 Rp.60.435.829 Rp.96.572.786 Rp.9.399.755.436
88 Rp.157.008.615 Rp.61.052.778 Rp.95.955.837 Rp.9.338.702.658
89 Rp.157.008.615 Rp.61.676.025 Rp.95.332.590 Rp.9.277.026.633
90 Rp.157.008.615 Rp.62.305.635 Rp.94.702.980 Rp.9.214.720.998
91 Rp.157.008.615 Rp.62.941.671 Rp.94.066.944 Rp.9.151.779.327
92 Rp.157.008.615 Rp.63.584.201 Rp.93.424.414 Rp.9.088.195.126
93 Rp.157.008.615 Rp.64.233.290 Rp.92.775.325 Rp.9.023.961.836
94 Rp.157.008.615 Rp.64.889.005 Rp.92.119.610 Rp.8.959.072.831
95 Rp.157.008.615 Rp.65.551.413 Rp.91.457.202 Rp.8.893.521.418
96 Rp.157.008.615 Rp.66.220.584 Rp.90.788.031 Rp.8.827.300.834
97 Rp.157.008.615 Rp.66.896.586 Rp.90.112.029 Rp.8.760.404.248
98 Rp.157.008.615 Rp.67.579.488 Rp.89.429.127 Rp.8.692.824.760
99 Rp.157.008.615 Rp.68.269.362 Rp.88.739.253 Rp.8.624.555.398
100 Rp.157.008.615 Rp.68.966.279 Rp.88.042.336 Rp.8.555.589.119
101 Rp.157.008.615 Rp.69.670.309 Rp.87.338.306 Rp.8.485.918.810
102 Rp.157.008.615 Rp.70.381.527 Rp.86.627.088 Rp.8.415.537.283
103 Rp.157.008.615 Rp.71.100.005 Rp.85.908.610 Rp.8.344.437.278
104 Rp.157.008.615 Rp.71.825.818 Rp.85.182.797 Rp.8.272.611.460
105 Rp.157.008.615 Rp.72.559.040 Rp.84.449.575 Rp.8.200.052.420
106 Rp.157.008.615 Rp.73.299.747 Rp.83.708.868 Rp.8.126.752.673
107 Rp.157.008.615 Rp.74.048.015 Rp.82.960.600 Rp.8.052.704.658
108 Rp.157.008.615 Rp.74.803.922 Rp.82.204.693 Rp.7.977.900.736
109 Rp.157.008.615 Rp.75.567.545 Rp.81.441.070 Rp.7.902.333.191
110 Rp.157.008.615 Rp.76.338.964 Rp.80.669.651 Rp.7.825.994.227
111 Rp.157.008.615 Rp.77.118.257 Rp.79.890.358 Rp.7.748.875.970
112 Rp.157.008.615 Rp.77.905.506 Rp.79.103.109 Rp.7.670.970.464
113 Rp.157.008.615 Rp.78.700.792 Rp.78.307.823 Rp.7.592.269.672
114 Rp.157.008.615 Rp.79.504.195 Rp.77.504.420 Rp.7.512.765.477
115 Rp.157.008.615 Rp.80.315.801 Rp.76.692.814 Rp.7.432.449.676
116 Rp.157.008.615 Rp.81.135.691 Rp.75.872.924 Rp.7.351.313.985
117 Rp.157.008.615 Rp.81.963.951 Rp.75.044.664 Rp.7.269.350.034
118 Rp.157.008.615 Rp.82.800.667 Rp.74.207.948 Rp.7.186.549.367
119 Rp.157.008.615 Rp.83.645.924 Rp.73.362.691 Rp.7.102.903.443
120 Rp.157.008.615 Rp.84.499.809 Rp.72.508.806 Rp.7.018.403.634
121 Rp.157.008.615 Rp.85.362.411 Rp.71.646.204 Rp.6.933.041.223
122 Rp.157.008.615 Rp.86.233.819 Rp.70.774.796 Rp.6.846.807.404
123 Rp.157.008.615 Rp.87.114.123 Rp.69.894.492 Rp.6.759.693.281
124 Rp.157.008.615 Rp.88.003.413 Rp.69.005.202 Rp.6.671.689.868
125 Rp.157.008.615 Rp.88.901.781 Rp.68.106.834 Rp.6.582.788.087
126 Rp.157.008.615 Rp.89.809.320 Rp.67.199.295 Rp.6.492.978.767
127 Rp.157.008.615 Rp.90.726.123 Rp.66.282.492 Rp.6.402.252.644
128 Rp.157.008.615 Rp.91.652.286 Rp.65.356.329 Rp.6.310.600.358
129 Rp.157.008.615 Rp.92.587.903 Rp.64.420.712 Rp.6.218.012.455
130 Rp.157.008.615 Rp.93.533.071 Rp.63.475.544 Rp.6.124.479.384
131 Rp.157.008.615 Rp.94.487.888 Rp.62.520.727 Rp.6.029.991.496
132 Rp.157.008.615 Rp.95.452.452 Rp.61.556.163 Rp.5.934.539.044
133 Rp.157.008.615 Rp.96.426.862 Rp.60.581.753 Rp.5.838.112.182
134 Rp.157.008.615 Rp.97.411.220 Rp.59.597.395 Rp.5.740.700.962
135 Rp.157.008.615 Rp.98.405.626 Rp.58.602.989 Rp.5.642.295.336
136 Rp.157.008.615 Rp.99.410.183 Rp.57.598.432 Rp.5.542.885.153
137 Rp.157.008.615 Rp.100.424.996 Rp.56.583.619 Rp.5.442.460.157
138 Rp.157.008.615 Rp.101.450.168 Rp.55.558.447 Rp.5.341.009.989
139 Rp.157.008.615 Rp.102.485.805 Rp.54.522.810 Rp.5.238.524.184
140 Rp.157.008.615 Rp.103.532.014 Rp.53.476.601 Rp.5.134.992.170
141 Rp.157.008.615 Rp.104.588.903 Rp.52.419.712 Rp.5.030.403.267
142 Rp.157.008.615 Rp.105.656.582 Rp.51.352.033 Rp.4.924.746.685
143 Rp.157.008.615 Rp.106.735.159 Rp.50.273.456 Rp.4.818.011.526
144 Rp.157.008.615 Rp.107.824.747 Rp.49.183.868 Rp.4.710.186.779
145 Rp.157.008.615 Rp.108.925.458 Rp.48.083.157 Rp.4.601.261.321
146 Rp.157.008.615 Rp.110.037.406 Rp.46.971.209 Rp.4.491.223.915
147 Rp.157.008.615 Rp.111.160.704 Rp.45.847.911 Rp.4.380.063.211
148 Rp.157.008.615 Rp.112.295.470 Rp.44.713.145 Rp.4.267.767.741
149 Rp.157.008.615 Rp.113.441.819 Rp.43.566.796 Rp.4.154.325.922
150 Rp.157.008.615 Rp.114.599.871 Rp.42.408.744 Rp.4.039.726.051
151 Rp.157.008.615 Rp.115.769.745 Rp.41.238.870 Rp.3.923.956.306
152 Rp.157.008.615 Rp.116.951.561 Rp.40.057.054 Rp.3.807.004.745
153 Rp.157.008.615 Rp.118.145.442 Rp.38.863.173 Rp.3.688.859.303
154 Rp.157.008.615 Rp.119.351.510 Rp.37.657.105 Rp.3.569.507.793
155 Rp.157.008.615 Rp.120.569.890 Rp.36.438.725 Rp.3.448.937.903
156 Rp.157.008.615 Rp.121.800.707 Rp.35.207.908 Rp.3.327.137.196
157 Rp.157.008.615 Rp.123.044.089 Rp.33.964.526 Rp.3.204.093.107
158 Rp.157.008.615 Rp.124.300.165 Rp.32.708.450 Rp.3.079.792.942
159 Rp.157.008.615 Rp.125.569.062 Rp.31.439.553 Rp.2.954.223.880
160 Rp.157.008.615 Rp.126.850.913 Rp.30.157.702 Rp.2.827.372.967
161 Rp.157.008.615 Rp.128.145.849 Rp.28.862.766 Rp.2.699.227.118
162 Rp.157.008.615 Rp.129.454.005 Rp.27.554.610 Rp.2.569.773.113
163 Rp.157.008.615 Rp.130.775.514 Rp.26.233.101 Rp.2.438.997.599
164 Rp.157.008.615 Rp.132.110.515 Rp.24.898.100 Rp.2.306.887.084
165 Rp.157.008.615 Rp.133.459.143 Rp.23.549.472 Rp.2.173.427.941
166 Rp.157.008.615 Rp.134.821.538 Rp.22.187.077 Rp.2.038.606.403
167 Rp.157.008.615 Rp.136.197.841 Rp.20.810.774 Rp.1.902.408.562
168 Rp.157.008.615 Rp.137.588.194 Rp.19.420.421 Rp.1.764.820.368
169 Rp.157.008.615 Rp.138.992.740 Rp.18.015.875 Rp.1.625.827.628
170 Rp.157.008.615 Rp.140.411.625 Rp.16.596.990 Rp.1.485.416.003
171 Rp.157.008.615 Rp.141.844.993 Rp.15.163.622 Rp.1.343.571.010
172 Rp.157.008.615 Rp.143.292.994 Rp.13.715.621 Rp.1.200.278.016
173 Rp.157.008.615 Rp.144.755.777 Rp.12.252.838 Rp.1.055.522.239
174 Rp.157.008.615 Rp.146.233.492 Rp.10.775.123 Rp.909.288.747
175 Rp.157.008.615 Rp.147.726.292 Rp.9.282.323 Rp.761.562.455
176 Rp.157.008.615 Rp.149.234.332 Rp.7.774.283 Rp.612.328.123
177 Rp.157.008.615 Rp.150.757.765 Rp.6.250.850 Rp.461.570.358
178 Rp.157.008.615 Rp.152.296.751 Rp.4.711.864 Rp.309.273.607
179 Rp.157.008.615 Rp.153.851.447 Rp.3.157.168 Rp.155.422.160
180 Rp.157.008.615 Rp.155.422.160 Rp.1.586.601 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Selatan
    Rp9mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp9mily
    • 3
    • 3
    • 450
    • 200
    Lihat Rincian
    Rp9mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,3mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,3mily
    • 2
    • 3
    • 82
    Lihat Rincian
    Rp2,3mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp4,9mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp4,9mily
    • 4
    • 3
    • 130
    • 200
    Lihat Rincian
    Rp4,9mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp2,2mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp2,2mily
    • 1
    • 1
    • 230
    • 2
    Lihat Rincian
    Rp2,2mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp3,5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp3,5mily
    • 3
    • 2
    • 104
    • 180
    Lihat Rincian
    Rp3,5mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp24,8mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp24,8mily
    • 5
    • 4
    • 1125
    • 800
    Lihat Rincian
    Rp24,8mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp2,3mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp2,3mily
    • 1
    • 1
    • 190
    • 2
    Lihat Rincian
    Rp2,3mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp14,5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp14,5mily
    • 3
    • 2
    • 640
    • 500
    Lihat Rincian
    Rp14,5mily