Perumahan Green Depok Residence

Siap Huni Dan Bebas Biaya-biaya Rumah 5 Menit dari GDC

Green Depok Residence Jl. Green Depok Residence Jatimulya Depok Jawa Barat

Rp649jt
KPR: 5,42jt/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.649.999.999 Dana Tunai yang Harus Disiapkan Rp.194.999.999,7 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.519.999.999,2 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.429.968 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.6.185.188 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.566.145.953
Total Pembayaran
Rp.1.286.345.951,892 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.519.999.999,2
1 Rp.5.429.968 Rp.1.313.301 Rp.4.116.667 Rp.518.686.698,2
2 Rp.5.429.968 Rp.1.323.698 Rp.4.106.270 Rp.517.363.000,2
3 Rp.5.429.968 Rp.1.334.178 Rp.4.095.790 Rp.516.028.822,2
4 Rp.5.429.968 Rp.1.344.740 Rp.4.085.228 Rp.514.684.082,2
5 Rp.5.429.968 Rp.1.355.386 Rp.4.074.582 Rp.513.328.696,2
6 Rp.5.429.968 Rp.1.366.116 Rp.4.063.852 Rp.511.962.580,2
7 Rp.5.429.968 Rp.1.376.931 Rp.4.053.037 Rp.510.585.649,2
8 Rp.5.429.968 Rp.1.387.832 Rp.4.042.136 Rp.509.197.817,2
9 Rp.5.429.968 Rp.1.398.819 Rp.4.031.149 Rp.507.798.998,2
10 Rp.5.429.968 Rp.1.409.893 Rp.4.020.075 Rp.506.389.105,2
11 Rp.5.429.968 Rp.1.421.054 Rp.4.008.914 Rp.504.968.051,2
12 Rp.5.429.968 Rp.1.432.304 Rp.3.997.664 Rp.503.535.747,2
13 Rp.5.429.968 Rp.1.443.643 Rp.3.986.325 Rp.502.092.104,2
14 Rp.5.429.968 Rp.1.455.072 Rp.3.974.896 Rp.500.637.032,2
15 Rp.5.429.968 Rp.1.466.591 Rp.3.963.377 Rp.499.170.441,2
16 Rp.5.429.968 Rp.1.478.202 Rp.3.951.766 Rp.497.692.239,2
17 Rp.5.429.968 Rp.1.489.904 Rp.3.940.064 Rp.496.202.335,2
18 Rp.5.429.968 Rp.1.501.700 Rp.3.928.268 Rp.494.700.635,2
19 Rp.5.429.968 Rp.1.513.588 Rp.3.916.380 Rp.493.187.047,2
20 Rp.5.429.968 Rp.1.525.571 Rp.3.904.397 Rp.491.661.476,2
21 Rp.5.429.968 Rp.1.537.648 Rp.3.892.320 Rp.490.123.828,2
22 Rp.5.429.968 Rp.1.549.821 Rp.3.880.147 Rp.488.574.007,2
23 Rp.5.429.968 Rp.1.562.090 Rp.3.867.878 Rp.487.011.917,2
24 Rp.5.429.968 Rp.1.574.457 Rp.3.855.511 Rp.485.437.460,2
25 Rp.5.429.968 Rp.1.586.921 Rp.3.843.047 Rp.483.850.539,2
26 Rp.5.429.968 Rp.1.599.485 Rp.3.830.483 Rp.482.251.054,2
27 Rp.5.429.968 Rp.1.612.147 Rp.3.817.821 Rp.480.638.907,2
28 Rp.5.429.968 Rp.1.624.910 Rp.3.805.058 Rp.479.013.997,2
29 Rp.5.429.968 Rp.1.637.774 Rp.3.792.194 Rp.477.376.223,2
30 Rp.5.429.968 Rp.1.650.740 Rp.3.779.228 Rp.475.725.483,2
31 Rp.5.429.968 Rp.1.663.808 Rp.3.766.160 Rp.474.061.675,2
32 Rp.5.429.968 Rp.1.676.980 Rp.3.752.988 Rp.472.384.695,2
33 Rp.5.429.968 Rp.1.690.256 Rp.3.739.712 Rp.470.694.439,2
34 Rp.5.429.968 Rp.1.703.637 Rp.3.726.331 Rp.468.990.802,2
35 Rp.5.429.968 Rp.1.717.124 Rp.3.712.844 Rp.467.273.678,2
36 Rp.5.429.968 Rp.1.730.718 Rp.3.699.250 Rp.465.542.960,2
37 Rp.6.185.188 Rp.1.432.770 Rp.4.752.418 Rp.464.110.190,2
38 Rp.6.185.188 Rp.1.447.396 Rp.4.737.792 Rp.462.662.794,2
39 Rp.6.185.188 Rp.1.462.172 Rp.4.723.016 Rp.461.200.622,2
40 Rp.6.185.188 Rp.1.477.098 Rp.4.708.090 Rp.459.723.524,2
41 Rp.6.185.188 Rp.1.492.177 Rp.4.693.011 Rp.458.231.347,2
42 Rp.6.185.188 Rp.1.507.410 Rp.4.677.778 Rp.456.723.937,2
43 Rp.6.185.188 Rp.1.522.798 Rp.4.662.390 Rp.455.201.139,2
44 Rp.6.185.188 Rp.1.538.343 Rp.4.646.845 Rp.453.662.796,2
45 Rp.6.185.188 Rp.1.554.047 Rp.4.631.141 Rp.452.108.749,2
46 Rp.6.185.188 Rp.1.569.911 Rp.4.615.277 Rp.450.538.838,2
47 Rp.6.185.188 Rp.1.585.937 Rp.4.599.251 Rp.448.952.901,2
48 Rp.6.185.188 Rp.1.602.127 Rp.4.583.061 Rp.447.350.774,2
49 Rp.6.185.188 Rp.1.618.482 Rp.4.566.706 Rp.445.732.292,2
50 Rp.6.185.188 Rp.1.635.004 Rp.4.550.184 Rp.444.097.288,2
51 Rp.6.185.188 Rp.1.651.695 Rp.4.533.493 Rp.442.445.593,2
52 Rp.6.185.188 Rp.1.668.556 Rp.4.516.632 Rp.440.777.037,2
53 Rp.6.185.188 Rp.1.685.589 Rp.4.499.599 Rp.439.091.448,2
54 Rp.6.185.188 Rp.1.702.796 Rp.4.482.392 Rp.437.388.652,2
55 Rp.6.185.188 Rp.1.720.179 Rp.4.465.009 Rp.435.668.473,2
56 Rp.6.185.188 Rp.1.737.739 Rp.4.447.449 Rp.433.930.734,2
57 Rp.6.185.188 Rp.1.755.478 Rp.4.429.710 Rp.432.175.256,2
58 Rp.6.185.188 Rp.1.773.399 Rp.4.411.789 Rp.430.401.857,2
59 Rp.6.185.188 Rp.1.791.502 Rp.4.393.686 Rp.428.610.355,2
60 Rp.6.185.188 Rp.1.809.791 Rp.4.375.397 Rp.426.800.564,2
61 Rp.6.185.188 Rp.1.828.266 Rp.4.356.922 Rp.424.972.298,2
62 Rp.6.185.188 Rp.1.846.929 Rp.4.338.259 Rp.423.125.369,2
63 Rp.6.185.188 Rp.1.865.783 Rp.4.319.405 Rp.421.259.586,2
64 Rp.6.185.188 Rp.1.884.830 Rp.4.300.358 Rp.419.374.756,2
65 Rp.6.185.188 Rp.1.904.071 Rp.4.281.117 Rp.417.470.685,2
66 Rp.6.185.188 Rp.1.923.508 Rp.4.261.680 Rp.415.547.177,2
67 Rp.6.185.188 Rp.1.943.144 Rp.4.242.044 Rp.413.604.033,2
68 Rp.6.185.188 Rp.1.962.980 Rp.4.222.208 Rp.411.641.053,2
69 Rp.6.185.188 Rp.1.983.019 Rp.4.202.169 Rp.409.658.034,2
70 Rp.6.185.188 Rp.2.003.262 Rp.4.181.926 Rp.407.654.772,2
71 Rp.6.185.188 Rp.2.023.712 Rp.4.161.476 Rp.405.631.060,2
72 Rp.6.185.188 Rp.2.044.371 Rp.4.140.817 Rp.403.586.689,2
73 Rp.6.185.188 Rp.2.065.241 Rp.4.119.947 Rp.401.521.448,2
74 Rp.6.185.188 Rp.2.086.323 Rp.4.098.865 Rp.399.435.125,2
75 Rp.6.185.188 Rp.2.107.621 Rp.4.077.567 Rp.397.327.504,2
76 Rp.6.185.188 Rp.2.129.136 Rp.4.056.052 Rp.395.198.368,2
77 Rp.6.185.188 Rp.2.150.871 Rp.4.034.317 Rp.393.047.497,2
78 Rp.6.185.188 Rp.2.172.828 Rp.4.012.360 Rp.390.874.669,2
79 Rp.6.185.188 Rp.2.195.009 Rp.3.990.179 Rp.388.679.660,2
80 Rp.6.185.188 Rp.2.217.416 Rp.3.967.772 Rp.386.462.244,2
81 Rp.6.185.188 Rp.2.240.053 Rp.3.945.135 Rp.384.222.191,2
82 Rp.6.185.188 Rp.2.262.920 Rp.3.922.268 Rp.381.959.271,2
83 Rp.6.185.188 Rp.2.286.020 Rp.3.899.168 Rp.379.673.251,2
84 Rp.6.185.188 Rp.2.309.357 Rp.3.875.831 Rp.377.363.894,2
85 Rp.6.185.188 Rp.2.332.932 Rp.3.852.256 Rp.375.030.962,2
86 Rp.6.185.188 Rp.2.356.747 Rp.3.828.441 Rp.372.674.215,2
87 Rp.6.185.188 Rp.2.380.805 Rp.3.804.383 Rp.370.293.410,2
88 Rp.6.185.188 Rp.2.405.109 Rp.3.780.079 Rp.367.888.301,2
89 Rp.6.185.188 Rp.2.429.662 Rp.3.755.526 Rp.365.458.639,2
90 Rp.6.185.188 Rp.2.454.464 Rp.3.730.724 Rp.363.004.175,2
91 Rp.6.185.188 Rp.2.479.520 Rp.3.705.668 Rp.360.524.655,2
92 Rp.6.185.188 Rp.2.504.832 Rp.3.680.356 Rp.358.019.823,2
93 Rp.6.185.188 Rp.2.530.402 Rp.3.654.786 Rp.355.489.421,2
94 Rp.6.185.188 Rp.2.556.233 Rp.3.628.955 Rp.352.933.188,2
95 Rp.6.185.188 Rp.2.582.328 Rp.3.602.860 Rp.350.350.860,2
96 Rp.6.185.188 Rp.2.608.690 Rp.3.576.498 Rp.347.742.170,2
97 Rp.6.185.188 Rp.2.635.320 Rp.3.549.868 Rp.345.106.850,2
98 Rp.6.185.188 Rp.2.662.222 Rp.3.522.966 Rp.342.444.628,2
99 Rp.6.185.188 Rp.2.689.399 Rp.3.495.789 Rp.339.755.229,2
100 Rp.6.185.188 Rp.2.716.853 Rp.3.468.335 Rp.337.038.376,2
101 Rp.6.185.188 Rp.2.744.588 Rp.3.440.600 Rp.334.293.788,2
102 Rp.6.185.188 Rp.2.772.606 Rp.3.412.582 Rp.331.521.182,2
103 Rp.6.185.188 Rp.2.800.909 Rp.3.384.279 Rp.328.720.273,2
104 Rp.6.185.188 Rp.2.829.502 Rp.3.355.686 Rp.325.890.771,2
105 Rp.6.185.188 Rp.2.858.386 Rp.3.326.802 Rp.323.032.385,2
106 Rp.6.185.188 Rp.2.887.566 Rp.3.297.622 Rp.320.144.819,2
107 Rp.6.185.188 Rp.2.917.043 Rp.3.268.145 Rp.317.227.776,2
108 Rp.6.185.188 Rp.2.946.821 Rp.3.238.367 Rp.314.280.955,2
109 Rp.6.185.188 Rp.2.976.903 Rp.3.208.285 Rp.311.304.052,2
110 Rp.6.185.188 Rp.3.007.292 Rp.3.177.896 Rp.308.296.760,2
111 Rp.6.185.188 Rp.3.037.992 Rp.3.147.196 Rp.305.258.768,2
112 Rp.6.185.188 Rp.3.069.005 Rp.3.116.183 Rp.302.189.763,2
113 Rp.6.185.188 Rp.3.100.334 Rp.3.084.854 Rp.299.089.429,2
114 Rp.6.185.188 Rp.3.131.983 Rp.3.053.205 Rp.295.957.446,2
115 Rp.6.185.188 Rp.3.163.956 Rp.3.021.232 Rp.292.793.490,2
116 Rp.6.185.188 Rp.3.196.254 Rp.2.988.934 Rp.289.597.236,2
117 Rp.6.185.188 Rp.3.228.883 Rp.2.956.305 Rp.286.368.353,2
118 Rp.6.185.188 Rp.3.261.844 Rp.2.923.344 Rp.283.106.509,2
119 Rp.6.185.188 Rp.3.295.142 Rp.2.890.046 Rp.279.811.367,2
120 Rp.6.185.188 Rp.3.328.780 Rp.2.856.408 Rp.276.482.587,2
121 Rp.6.185.188 Rp.3.362.762 Rp.2.822.426 Rp.273.119.825,2
122 Rp.6.185.188 Rp.3.397.090 Rp.2.788.098 Rp.269.722.735,2
123 Rp.6.185.188 Rp.3.431.768 Rp.2.753.420 Rp.266.290.967,2
124 Rp.6.185.188 Rp.3.466.801 Rp.2.718.387 Rp.262.824.166,2
125 Rp.6.185.188 Rp.3.502.191 Rp.2.682.997 Rp.259.321.975,2
126 Rp.6.185.188 Rp.3.537.943 Rp.2.647.245 Rp.255.784.032,2
127 Rp.6.185.188 Rp.3.574.059 Rp.2.611.129 Rp.252.209.973,2
128 Rp.6.185.188 Rp.3.610.545 Rp.2.574.643 Rp.248.599.428,2
129 Rp.6.185.188 Rp.3.647.402 Rp.2.537.786 Rp.244.952.026,2
130 Rp.6.185.188 Rp.3.684.636 Rp.2.500.552 Rp.241.267.390,2
131 Rp.6.185.188 Rp.3.722.250 Rp.2.462.938 Rp.237.545.140,2
132 Rp.6.185.188 Rp.3.760.248 Rp.2.424.940 Rp.233.784.892,2
133 Rp.6.185.188 Rp.3.798.634 Rp.2.386.554 Rp.229.986.258,2
134 Rp.6.185.188 Rp.3.837.412 Rp.2.347.776 Rp.226.148.846,2
135 Rp.6.185.188 Rp.3.876.585 Rp.2.308.603 Rp.222.272.261,2
136 Rp.6.185.188 Rp.3.916.159 Rp.2.269.029 Rp.218.356.102,2
137 Rp.6.185.188 Rp.3.956.136 Rp.2.229.052 Rp.214.399.966,2
138 Rp.6.185.188 Rp.3.996.522 Rp.2.188.666 Rp.210.403.444,2
139 Rp.6.185.188 Rp.4.037.320 Rp.2.147.868 Rp.206.366.124,2
140 Rp.6.185.188 Rp.4.078.534 Rp.2.106.654 Rp.202.287.590,2
141 Rp.6.185.188 Rp.4.120.169 Rp.2.065.019 Rp.198.167.421,2
142 Rp.6.185.188 Rp.4.162.229 Rp.2.022.959 Rp.194.005.192,2
143 Rp.6.185.188 Rp.4.204.718 Rp.1.980.470 Rp.189.800.474,2
144 Rp.6.185.188 Rp.4.247.641 Rp.1.937.547 Rp.185.552.833,2
145 Rp.6.185.188 Rp.4.291.003 Rp.1.894.185 Rp.181.261.830,2
146 Rp.6.185.188 Rp.4.334.807 Rp.1.850.381 Rp.176.927.023,2
147 Rp.6.185.188 Rp.4.379.058 Rp.1.806.130 Rp.172.547.965,2
148 Rp.6.185.188 Rp.4.423.761 Rp.1.761.427 Rp.168.124.204,2
149 Rp.6.185.188 Rp.4.468.920 Rp.1.716.268 Rp.163.655.284,2
150 Rp.6.185.188 Rp.4.514.540 Rp.1.670.648 Rp.159.140.744,2
151 Rp.6.185.188 Rp.4.560.626 Rp.1.624.562 Rp.154.580.118,2
152 Rp.6.185.188 Rp.4.607.183 Rp.1.578.005 Rp.149.972.935,2
153 Rp.6.185.188 Rp.4.654.214 Rp.1.530.974 Rp.145.318.721,2
154 Rp.6.185.188 Rp.4.701.726 Rp.1.483.462 Rp.140.616.995,2
155 Rp.6.185.188 Rp.4.749.723 Rp.1.435.465 Rp.135.867.272,2
156 Rp.6.185.188 Rp.4.798.210 Rp.1.386.978 Rp.131.069.062,2
157 Rp.6.185.188 Rp.4.847.191 Rp.1.337.997 Rp.126.221.871,2
158 Rp.6.185.188 Rp.4.896.673 Rp.1.288.515 Rp.121.325.198,2
159 Rp.6.185.188 Rp.4.946.660 Rp.1.238.528 Rp.116.378.538,2
160 Rp.6.185.188 Rp.4.997.157 Rp.1.188.031 Rp.111.381.381,2
161 Rp.6.185.188 Rp.5.048.170 Rp.1.137.018 Rp.106.333.211,2
162 Rp.6.185.188 Rp.5.099.703 Rp.1.085.485 Rp.101.233.508,2
163 Rp.6.185.188 Rp.5.151.763 Rp.1.033.425 Rp.96.081.745,2
164 Rp.6.185.188 Rp.5.204.354 Rp.980.834 Rp.90.877.391,2
165 Rp.6.185.188 Rp.5.257.481 Rp.927.707 Rp.85.619.910,2
166 Rp.6.185.188 Rp.5.311.151 Rp.874.037 Rp.80.308.759,2
167 Rp.6.185.188 Rp.5.365.369 Rp.819.819 Rp.74.943.390,2
168 Rp.6.185.188 Rp.5.420.141 Rp.765.047 Rp.69.523.249,2
169 Rp.6.185.188 Rp.5.475.471 Rp.709.717 Rp.64.047.778,2
170 Rp.6.185.188 Rp.5.531.367 Rp.653.821 Rp.58.516.411,2
171 Rp.6.185.188 Rp.5.587.833 Rp.597.355 Rp.52.928.578,2
172 Rp.6.185.188 Rp.5.644.875 Rp.540.313 Rp.47.283.703,2
173 Rp.6.185.188 Rp.5.702.500 Rp.482.688 Rp.41.581.203,2
174 Rp.6.185.188 Rp.5.760.713 Rp.424.475 Rp.35.820.490,2
175 Rp.6.185.188 Rp.5.819.520 Rp.365.668 Rp.30.000.970,2
176 Rp.6.185.188 Rp.5.878.928 Rp.306.260 Rp.24.122.042,2
177 Rp.6.185.188 Rp.5.938.942 Rp.246.246 Rp.18.183.100,2
178 Rp.6.185.188 Rp.5.999.569 Rp.185.619 Rp.12.183.531,2
179 Rp.6.185.188 Rp.6.060.814 Rp.124.374 Rp.6.122.717,19999999
180 Rp.6.185.188 Rp.6.122.717,19999999 Rp.62.503 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Depok
    Rp3,3mily
    RUKO Dijual
    di Depok
    Rp3,3mily
    • 3
    • 90
    • 267
    Lihat Rincian
    Rp3,3mily
  • RUMAH Dijual
    di Depok
    Rp425jt
    RUMAH Dijual
    di Depok
    Rp425jt
    • 2
    • 1
    • 120
    • 50
    Lihat Rincian
    Rp425jt
  • RUMAH Dijual
    di Depok
    Rp420jt
    RUMAH Dijual
    di Depok
    Rp420jt
    • 2
    • 1
    • 72
    • 45
    Lihat Rincian
    Rp420jt
  • RUMAH Dijual
    di Depok
    Rp620jt
    RUMAH Dijual
    di Depok
    Rp620jt
    • 2
    • 1
    • 84
    • 36
    Lihat Rincian
    Rp620jt
  • RUMAH Dijual
    di Depok
    Rp420jt
    RUMAH Dijual
    di Depok
    Rp420jt
    • 2
    • 1
    • 72
    • 45
    Lihat Rincian
    Rp420jt
  • RUMAH Dijual
    di Depok
    Rp680jt
    RUMAH Dijual
    di Depok
    Rp680jt
    • 3
    • 2
    • 96
    • 89
    Lihat Rincian
    Rp680jt
  • RUMAH Dijual
    di Depok
    Rp615jt
    RUMAH Dijual
    di Depok
    Rp615jt
    • 2
    • 1
    • 75
    • 36
    Lihat Rincian
    Rp615jt
  • RUMAH Dijual
    di Depok
    Rp633jt
    RUMAH Dijual
    di Depok
    Rp633jt
    • 2
    • 1
    • 78
    • 36
    Lihat Rincian
    Rp633jt

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