investasi cerdas buat masa depan

cluster missada jl. vila bandung indah cibiru cileunyi Bandung Jawa Barat

Rp870jt
KPR: 7,26jt/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.870.000.000 Dana Tunai yang Harus Disiapkan Rp.261.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.696.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.7.267.804 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.8.278.636 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.757.764.533
Total Pembayaran
Rp.1.721.724.533 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.696.000.000
1 Rp.7.267.804 Rp.1.757.804 Rp.5.510.000 Rp.694.242.196
2 Rp.7.267.804 Rp.1.771.720 Rp.5.496.084 Rp.692.470.476
3 Rp.7.267.804 Rp.1.785.746 Rp.5.482.058 Rp.690.684.730
4 Rp.7.267.804 Rp.1.799.883 Rp.5.467.921 Rp.688.884.847
5 Rp.7.267.804 Rp.1.814.132 Rp.5.453.672 Rp.687.070.715
6 Rp.7.267.804 Rp.1.828.494 Rp.5.439.310 Rp.685.242.221
7 Rp.7.267.804 Rp.1.842.970 Rp.5.424.834 Rp.683.399.251
8 Rp.7.267.804 Rp.1.857.560 Rp.5.410.244 Rp.681.541.691
9 Rp.7.267.804 Rp.1.872.266 Rp.5.395.538 Rp.679.669.425
10 Rp.7.267.804 Rp.1.887.088 Rp.5.380.716 Rp.677.782.337
11 Rp.7.267.804 Rp.1.902.027 Rp.5.365.777 Rp.675.880.310
12 Rp.7.267.804 Rp.1.917.085 Rp.5.350.719 Rp.673.963.225
13 Rp.7.267.804 Rp.1.932.262 Rp.5.335.542 Rp.672.030.963
14 Rp.7.267.804 Rp.1.947.559 Rp.5.320.245 Rp.670.083.404
15 Rp.7.267.804 Rp.1.962.977 Rp.5.304.827 Rp.668.120.427
16 Rp.7.267.804 Rp.1.978.517 Rp.5.289.287 Rp.666.141.910
17 Rp.7.267.804 Rp.1.994.181 Rp.5.273.623 Rp.664.147.729
18 Rp.7.267.804 Rp.2.009.968 Rp.5.257.836 Rp.662.137.761
19 Rp.7.267.804 Rp.2.025.880 Rp.5.241.924 Rp.660.111.881
20 Rp.7.267.804 Rp.2.041.918 Rp.5.225.886 Rp.658.069.963
21 Rp.7.267.804 Rp.2.058.083 Rp.5.209.721 Rp.656.011.880
22 Rp.7.267.804 Rp.2.074.377 Rp.5.193.427 Rp.653.937.503
23 Rp.7.267.804 Rp.2.090.799 Rp.5.177.005 Rp.651.846.704
24 Rp.7.267.804 Rp.2.107.351 Rp.5.160.453 Rp.649.739.353
25 Rp.7.267.804 Rp.2.124.034 Rp.5.143.770 Rp.647.615.319
26 Rp.7.267.804 Rp.2.140.849 Rp.5.126.955 Rp.645.474.470
27 Rp.7.267.804 Rp.2.157.798 Rp.5.110.006 Rp.643.316.672
28 Rp.7.267.804 Rp.2.174.880 Rp.5.092.924 Rp.641.141.792
29 Rp.7.267.804 Rp.2.192.098 Rp.5.075.706 Rp.638.949.694
30 Rp.7.267.804 Rp.2.209.452 Rp.5.058.352 Rp.636.740.242
31 Rp.7.267.804 Rp.2.226.944 Rp.5.040.860 Rp.634.513.298
32 Rp.7.267.804 Rp.2.244.574 Rp.5.023.230 Rp.632.268.724
33 Rp.7.267.804 Rp.2.262.343 Rp.5.005.461 Rp.630.006.381
34 Rp.7.267.804 Rp.2.280.253 Rp.4.987.551 Rp.627.726.128
35 Rp.7.267.804 Rp.2.298.305 Rp.4.969.499 Rp.625.427.823
36 Rp.7.267.804 Rp.2.316.500 Rp.4.951.304 Rp.623.111.323
37 Rp.8.278.636 Rp.1.917.708 Rp.6.360.928 Rp.621.193.615
38 Rp.8.278.636 Rp.1.937.285 Rp.6.341.351 Rp.619.256.330
39 Rp.8.278.636 Rp.1.957.061 Rp.6.321.575 Rp.617.299.269
40 Rp.8.278.636 Rp.1.977.039 Rp.6.301.597 Rp.615.322.230
41 Rp.8.278.636 Rp.1.997.222 Rp.6.281.414 Rp.613.325.008
42 Rp.8.278.636 Rp.2.017.610 Rp.6.261.026 Rp.611.307.398
43 Rp.8.278.636 Rp.2.038.206 Rp.6.240.430 Rp.609.269.192
44 Rp.8.278.636 Rp.2.059.013 Rp.6.219.623 Rp.607.210.179
45 Rp.8.278.636 Rp.2.080.032 Rp.6.198.604 Rp.605.130.147
46 Rp.8.278.636 Rp.2.101.266 Rp.6.177.370 Rp.603.028.881
47 Rp.8.278.636 Rp.2.122.716 Rp.6.155.920 Rp.600.906.165
48 Rp.8.278.636 Rp.2.144.386 Rp.6.134.250 Rp.598.761.779
49 Rp.8.278.636 Rp.2.166.276 Rp.6.112.360 Rp.596.595.503
50 Rp.8.278.636 Rp.2.188.390 Rp.6.090.246 Rp.594.407.113
51 Rp.8.278.636 Rp.2.210.730 Rp.6.067.906 Rp.592.196.383
52 Rp.8.278.636 Rp.2.233.298 Rp.6.045.338 Rp.589.963.085
53 Rp.8.278.636 Rp.2.256.096 Rp.6.022.540 Rp.587.706.989
54 Rp.8.278.636 Rp.2.279.127 Rp.5.999.509 Rp.585.427.862
55 Rp.8.278.636 Rp.2.302.393 Rp.5.976.243 Rp.583.125.469
56 Rp.8.278.636 Rp.2.325.897 Rp.5.952.739 Rp.580.799.572
57 Rp.8.278.636 Rp.2.349.640 Rp.5.928.996 Rp.578.449.932
58 Rp.8.278.636 Rp.2.373.626 Rp.5.905.010 Rp.576.076.306
59 Rp.8.278.636 Rp.2.397.857 Rp.5.880.779 Rp.573.678.449
60 Rp.8.278.636 Rp.2.422.335 Rp.5.856.301 Rp.571.256.114
61 Rp.8.278.636 Rp.2.447.063 Rp.5.831.573 Rp.568.809.051
62 Rp.8.278.636 Rp.2.472.044 Rp.5.806.592 Rp.566.337.007
63 Rp.8.278.636 Rp.2.497.279 Rp.5.781.357 Rp.563.839.728
64 Rp.8.278.636 Rp.2.522.772 Rp.5.755.864 Rp.561.316.956
65 Rp.8.278.636 Rp.2.548.525 Rp.5.730.111 Rp.558.768.431
66 Rp.8.278.636 Rp.2.574.542 Rp.5.704.094 Rp.556.193.889
67 Rp.8.278.636 Rp.2.600.823 Rp.5.677.813 Rp.553.593.066
68 Rp.8.278.636 Rp.2.627.373 Rp.5.651.263 Rp.550.965.693
69 Rp.8.278.636 Rp.2.654.195 Rp.5.624.441 Rp.548.311.498
70 Rp.8.278.636 Rp.2.681.289 Rp.5.597.347 Rp.545.630.209
71 Rp.8.278.636 Rp.2.708.661 Rp.5.569.975 Rp.542.921.548
72 Rp.8.278.636 Rp.2.736.312 Rp.5.542.324 Rp.540.185.236
73 Rp.8.278.636 Rp.2.764.245 Rp.5.514.391 Rp.537.420.991
74 Rp.8.278.636 Rp.2.792.463 Rp.5.486.173 Rp.534.628.528
75 Rp.8.278.636 Rp.2.820.970 Rp.5.457.666 Rp.531.807.558
76 Rp.8.278.636 Rp.2.849.767 Rp.5.428.869 Rp.528.957.791
77 Rp.8.278.636 Rp.2.878.859 Rp.5.399.777 Rp.526.078.932
78 Rp.8.278.636 Rp.2.908.247 Rp.5.370.389 Rp.523.170.685
79 Rp.8.278.636 Rp.2.937.935 Rp.5.340.701 Rp.520.232.750
80 Rp.8.278.636 Rp.2.967.927 Rp.5.310.709 Rp.517.264.823
81 Rp.8.278.636 Rp.2.998.224 Rp.5.280.412 Rp.514.266.599
82 Rp.8.278.636 Rp.3.028.831 Rp.5.249.805 Rp.511.237.768
83 Rp.8.278.636 Rp.3.059.750 Rp.5.218.886 Rp.508.178.018
84 Rp.8.278.636 Rp.3.090.985 Rp.5.187.651 Rp.505.087.033
85 Rp.8.278.636 Rp.3.122.539 Rp.5.156.097 Rp.501.964.494
86 Rp.8.278.636 Rp.3.154.415 Rp.5.124.221 Rp.498.810.079
87 Rp.8.278.636 Rp.3.186.616 Rp.5.092.020 Rp.495.623.463
88 Rp.8.278.636 Rp.3.219.146 Rp.5.059.490 Rp.492.404.317
89 Rp.8.278.636 Rp.3.252.009 Rp.5.026.627 Rp.489.152.308
90 Rp.8.278.636 Rp.3.285.206 Rp.4.993.430 Rp.485.867.102
91 Rp.8.278.636 Rp.3.318.743 Rp.4.959.893 Rp.482.548.359
92 Rp.8.278.636 Rp.3.352.622 Rp.4.926.014 Rp.479.195.737
93 Rp.8.278.636 Rp.3.386.846 Rp.4.891.790 Rp.475.808.891
94 Rp.8.278.636 Rp.3.421.420 Rp.4.857.216 Rp.472.387.471
95 Rp.8.278.636 Rp.3.456.347 Rp.4.822.289 Rp.468.931.124
96 Rp.8.278.636 Rp.3.491.631 Rp.4.787.005 Rp.465.439.493
97 Rp.8.278.636 Rp.3.527.275 Rp.4.751.361 Rp.461.912.218
98 Rp.8.278.636 Rp.3.563.282 Rp.4.715.354 Rp.458.348.936
99 Rp.8.278.636 Rp.3.599.657 Rp.4.678.979 Rp.454.749.279
100 Rp.8.278.636 Rp.3.636.404 Rp.4.642.232 Rp.451.112.875
101 Rp.8.278.636 Rp.3.673.525 Rp.4.605.111 Rp.447.439.350
102 Rp.8.278.636 Rp.3.711.026 Rp.4.567.610 Rp.443.728.324
103 Rp.8.278.636 Rp.3.748.909 Rp.4.529.727 Rp.439.979.415
104 Rp.8.278.636 Rp.3.787.179 Rp.4.491.457 Rp.436.192.236
105 Rp.8.278.636 Rp.3.825.840 Rp.4.452.796 Rp.432.366.396
106 Rp.8.278.636 Rp.3.864.896 Rp.4.413.740 Rp.428.501.500
107 Rp.8.278.636 Rp.3.904.350 Rp.4.374.286 Rp.424.597.150
108 Rp.8.278.636 Rp.3.944.207 Rp.4.334.429 Rp.420.652.943
109 Rp.8.278.636 Rp.3.984.471 Rp.4.294.165 Rp.416.668.472
110 Rp.8.278.636 Rp.4.025.145 Rp.4.253.491 Rp.412.643.327
111 Rp.8.278.636 Rp.4.066.235 Rp.4.212.401 Rp.408.577.092
112 Rp.8.278.636 Rp.4.107.745 Rp.4.170.891 Rp.404.469.347
113 Rp.8.278.636 Rp.4.149.678 Rp.4.128.958 Rp.400.319.669
114 Rp.8.278.636 Rp.4.192.039 Rp.4.086.597 Rp.396.127.630
115 Rp.8.278.636 Rp.4.234.833 Rp.4.043.803 Rp.391.892.797
116 Rp.8.278.636 Rp.4.278.064 Rp.4.000.572 Rp.387.614.733
117 Rp.8.278.636 Rp.4.321.736 Rp.3.956.900 Rp.383.292.997
118 Rp.8.278.636 Rp.4.365.853 Rp.3.912.783 Rp.378.927.144
119 Rp.8.278.636 Rp.4.410.421 Rp.3.868.215 Rp.374.516.723
120 Rp.8.278.636 Rp.4.455.444 Rp.3.823.192 Rp.370.061.279
121 Rp.8.278.636 Rp.4.500.927 Rp.3.777.709 Rp.365.560.352
122 Rp.8.278.636 Rp.4.546.874 Rp.3.731.762 Rp.361.013.478
123 Rp.8.278.636 Rp.4.593.290 Rp.3.685.346 Rp.356.420.188
124 Rp.8.278.636 Rp.4.640.180 Rp.3.638.456 Rp.351.780.008
125 Rp.8.278.636 Rp.4.687.548 Rp.3.591.088 Rp.347.092.460
126 Rp.8.278.636 Rp.4.735.400 Rp.3.543.236 Rp.342.357.060
127 Rp.8.278.636 Rp.4.783.741 Rp.3.494.895 Rp.337.573.319
128 Rp.8.278.636 Rp.4.832.575 Rp.3.446.061 Rp.332.740.744
129 Rp.8.278.636 Rp.4.881.908 Rp.3.396.728 Rp.327.858.836
130 Rp.8.278.636 Rp.4.931.744 Rp.3.346.892 Rp.322.927.092
131 Rp.8.278.636 Rp.4.982.089 Rp.3.296.547 Rp.317.945.003
132 Rp.8.278.636 Rp.5.032.947 Rp.3.245.689 Rp.312.912.056
133 Rp.8.278.636 Rp.5.084.325 Rp.3.194.311 Rp.307.827.731
134 Rp.8.278.636 Rp.5.136.228 Rp.3.142.408 Rp.302.691.503
135 Rp.8.278.636 Rp.5.188.660 Rp.3.089.976 Rp.297.502.843
136 Rp.8.278.636 Rp.5.241.628 Rp.3.037.008 Rp.292.261.215
137 Rp.8.278.636 Rp.5.295.136 Rp.2.983.500 Rp.286.966.079
138 Rp.8.278.636 Rp.5.349.191 Rp.2.929.445 Rp.281.616.888
139 Rp.8.278.636 Rp.5.403.797 Rp.2.874.839 Rp.276.213.091
140 Rp.8.278.636 Rp.5.458.961 Rp.2.819.675 Rp.270.754.130
141 Rp.8.278.636 Rp.5.514.688 Rp.2.763.948 Rp.265.239.442
142 Rp.8.278.636 Rp.5.570.983 Rp.2.707.653 Rp.259.668.459
143 Rp.8.278.636 Rp.5.627.854 Rp.2.650.782 Rp.254.040.605
144 Rp.8.278.636 Rp.5.685.305 Rp.2.593.331 Rp.248.355.300
145 Rp.8.278.636 Rp.5.743.342 Rp.2.535.294 Rp.242.611.958
146 Rp.8.278.636 Rp.5.801.972 Rp.2.476.664 Rp.236.809.986
147 Rp.8.278.636 Rp.5.861.201 Rp.2.417.435 Rp.230.948.785
148 Rp.8.278.636 Rp.5.921.034 Rp.2.357.602 Rp.225.027.751
149 Rp.8.278.636 Rp.5.981.478 Rp.2.297.158 Rp.219.046.273
150 Rp.8.278.636 Rp.6.042.539 Rp.2.236.097 Rp.213.003.734
151 Rp.8.278.636 Rp.6.104.223 Rp.2.174.413 Rp.206.899.511
152 Rp.8.278.636 Rp.6.166.537 Rp.2.112.099 Rp.200.732.974
153 Rp.8.278.636 Rp.6.229.487 Rp.2.049.149 Rp.194.503.487
154 Rp.8.278.636 Rp.6.293.080 Rp.1.985.556 Rp.188.210.407
155 Rp.8.278.636 Rp.6.357.321 Rp.1.921.315 Rp.181.853.086
156 Rp.8.278.636 Rp.6.422.219 Rp.1.856.417 Rp.175.430.867
157 Rp.8.278.636 Rp.6.487.779 Rp.1.790.857 Rp.168.943.088
158 Rp.8.278.636 Rp.6.554.009 Rp.1.724.627 Rp.162.389.079
159 Rp.8.278.636 Rp.6.620.914 Rp.1.657.722 Rp.155.768.165
160 Rp.8.278.636 Rp.6.688.503 Rp.1.590.133 Rp.149.079.662
161 Rp.8.278.636 Rp.6.756.781 Rp.1.521.855 Rp.142.322.881
162 Rp.8.278.636 Rp.6.825.757 Rp.1.452.879 Rp.135.497.124
163 Rp.8.278.636 Rp.6.895.436 Rp.1.383.200 Rp.128.601.688
164 Rp.8.278.636 Rp.6.965.827 Rp.1.312.809 Rp.121.635.861
165 Rp.8.278.636 Rp.7.036.937 Rp.1.241.699 Rp.114.598.924
166 Rp.8.278.636 Rp.7.108.772 Rp.1.169.864 Rp.107.490.152
167 Rp.8.278.636 Rp.7.181.341 Rp.1.097.295 Rp.100.308.811
168 Rp.8.278.636 Rp.7.254.650 Rp.1.023.986 Rp.93.054.161
169 Rp.8.278.636 Rp.7.328.708 Rp.949.928 Rp.85.725.453
170 Rp.8.278.636 Rp.7.403.522 Rp.875.114 Rp.78.321.931
171 Rp.8.278.636 Rp.7.479.100 Rp.799.536 Rp.70.842.831
172 Rp.8.278.636 Rp.7.555.449 Rp.723.187 Rp.63.287.382
173 Rp.8.278.636 Rp.7.632.577 Rp.646.059 Rp.55.654.805
174 Rp.8.278.636 Rp.7.710.493 Rp.568.143 Rp.47.944.312
175 Rp.8.278.636 Rp.7.789.204 Rp.489.432 Rp.40.155.108
176 Rp.8.278.636 Rp.7.868.719 Rp.409.917 Rp.32.286.389
177 Rp.8.278.636 Rp.7.949.046 Rp.329.590 Rp.24.337.343
178 Rp.8.278.636 Rp.8.030.192 Rp.248.444 Rp.16.307.151
179 Rp.8.278.636 Rp.8.112.167 Rp.166.469 Rp.8.194.984
180 Rp.8.278.636 Rp.8.194.984 Rp.83.657 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp1,25mily
    RUMAH Dijual
    di Bandung
    Rp1,25mily
    • 2
    • 2
    • 180
    • 100
    Lihat Rincian
    Rp1,25mily
  • KOST Disewa
    di Bandung
    Rp2jt/bln
    KOST Disewa
    di Bandung
    Rp2jt/bln
    • 5
    • 6
    • 250
    Lihat Rincian
    Rp2jt/bln
  • RUMAH Dijual
    di Bandung
    Rp800jt
    RUMAH Dijual
    di Bandung
    Rp800jt
    • 5
    • 4
    • 200
    • 180
    Lihat Rincian
    Rp800jt
  • KOST Disewa
    di Bandung
    Rp1,7jt/bln
    KOST Disewa
    di Bandung
    Rp1,7jt/bln
    • 11
    • 11
    • 2000
    Lihat Rincian
    Rp1,7jt/bln
  • RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    • 4
    • 3
    • 385
    • 300
    Lihat Rincian
    Rp3,1mily
  • RUMAH Dijual
    di Bandung
    Rp350jt
    RUMAH Dijual
    di Bandung
    Rp350jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp350jt
  • RUMAH Dijual
    di Bandung Barat
    Rp925jt
    RUMAH Dijual
    di Bandung Barat
    Rp925jt
    • 4
    • 2
    • 153
    • 90
    Lihat Rincian
    Rp925jt
  • KOST Disewa
    di Bandung
    Rp3,5jt/bln
    KOST Disewa
    di Bandung
    Rp3,5jt/bln
    • 1
    • 1
    • 40
    Lihat Rincian
    Rp3,5jt/bln