Perumahan Graha Shinta

RUMAH MURAH SPEK MEWAH LOKASI STRATEGIS 8 MENIT KE STASIUN DEPOK

Graha Shinta JL. SMK Multikom Perum. Graha Shinta , Kalimulya-Depok Kalimulya-Depok Depok Jawa Barat

Rp620jt
KPR: 5,17jt/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.620.000.000 Dana Tunai yang Harus Disiapkan Rp.186.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.496.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.179.354 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.899.718 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.540.016.096
Total Pembayaran
Rp.1.226.976.096 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.496.000.000
1 Rp.5.179.354 Rp.1.252.687 Rp.3.926.667 Rp.494.747.313
2 Rp.5.179.354 Rp.1.262.604 Rp.3.916.750 Rp.493.484.709
3 Rp.5.179.354 Rp.1.272.600 Rp.3.906.754 Rp.492.212.109
4 Rp.5.179.354 Rp.1.282.675 Rp.3.896.679 Rp.490.929.434
5 Rp.5.179.354 Rp.1.292.829 Rp.3.886.525 Rp.489.636.605
6 Rp.5.179.354 Rp.1.303.064 Rp.3.876.290 Rp.488.333.541
7 Rp.5.179.354 Rp.1.313.380 Rp.3.865.974 Rp.487.020.161
8 Rp.5.179.354 Rp.1.323.778 Rp.3.855.576 Rp.485.696.383
9 Rp.5.179.354 Rp.1.334.258 Rp.3.845.096 Rp.484.362.125
10 Rp.5.179.354 Rp.1.344.821 Rp.3.834.533 Rp.483.017.304
11 Rp.5.179.354 Rp.1.355.467 Rp.3.823.887 Rp.481.661.837
12 Rp.5.179.354 Rp.1.366.198 Rp.3.813.156 Rp.480.295.639
13 Rp.5.179.354 Rp.1.377.014 Rp.3.802.340 Rp.478.918.625
14 Rp.5.179.354 Rp.1.387.915 Rp.3.791.439 Rp.477.530.710
15 Rp.5.179.354 Rp.1.398.903 Rp.3.780.451 Rp.476.131.807
16 Rp.5.179.354 Rp.1.409.977 Rp.3.769.377 Rp.474.721.830
17 Rp.5.179.354 Rp.1.421.140 Rp.3.758.214 Rp.473.300.690
18 Rp.5.179.354 Rp.1.432.390 Rp.3.746.964 Rp.471.868.300
19 Rp.5.179.354 Rp.1.443.730 Rp.3.735.624 Rp.470.424.570
20 Rp.5.179.354 Rp.1.455.159 Rp.3.724.195 Rp.468.969.411
21 Rp.5.179.354 Rp.1.466.679 Rp.3.712.675 Rp.467.502.732
22 Rp.5.179.354 Rp.1.478.291 Rp.3.701.063 Rp.466.024.441
23 Rp.5.179.354 Rp.1.489.994 Rp.3.689.360 Rp.464.534.447
24 Rp.5.179.354 Rp.1.501.790 Rp.3.677.564 Rp.463.032.657
25 Rp.5.179.354 Rp.1.513.679 Rp.3.665.675 Rp.461.518.978
26 Rp.5.179.354 Rp.1.525.662 Rp.3.653.692 Rp.459.993.316
27 Rp.5.179.354 Rp.1.537.740 Rp.3.641.614 Rp.458.455.576
28 Rp.5.179.354 Rp.1.549.914 Rp.3.629.440 Rp.456.905.662
29 Rp.5.179.354 Rp.1.562.184 Rp.3.617.170 Rp.455.343.478
30 Rp.5.179.354 Rp.1.574.551 Rp.3.604.803 Rp.453.768.927
31 Rp.5.179.354 Rp.1.587.017 Rp.3.592.337 Rp.452.181.910
32 Rp.5.179.354 Rp.1.599.581 Rp.3.579.773 Rp.450.582.329
33 Rp.5.179.354 Rp.1.612.244 Rp.3.567.110 Rp.448.970.085
34 Rp.5.179.354 Rp.1.625.007 Rp.3.554.347 Rp.447.345.078
35 Rp.5.179.354 Rp.1.637.872 Rp.3.541.482 Rp.445.707.206
36 Rp.5.179.354 Rp.1.650.839 Rp.3.528.515 Rp.444.056.367
37 Rp.5.899.718 Rp.1.366.643 Rp.4.533.075 Rp.442.689.724
38 Rp.5.899.718 Rp.1.380.594 Rp.4.519.124 Rp.441.309.130
39 Rp.5.899.718 Rp.1.394.687 Rp.4.505.031 Rp.439.914.443
40 Rp.5.899.718 Rp.1.408.925 Rp.4.490.793 Rp.438.505.518
41 Rp.5.899.718 Rp.1.423.308 Rp.4.476.410 Rp.437.082.210
42 Rp.5.899.718 Rp.1.437.837 Rp.4.461.881 Rp.435.644.373
43 Rp.5.899.718 Rp.1.452.515 Rp.4.447.203 Rp.434.191.858
44 Rp.5.899.718 Rp.1.467.343 Rp.4.432.375 Rp.432.724.515
45 Rp.5.899.718 Rp.1.482.322 Rp.4.417.396 Rp.431.242.193
46 Rp.5.899.718 Rp.1.497.454 Rp.4.402.264 Rp.429.744.739
47 Rp.5.899.718 Rp.1.512.740 Rp.4.386.978 Rp.428.231.999
48 Rp.5.899.718 Rp.1.528.183 Rp.4.371.535 Rp.426.703.816
49 Rp.5.899.718 Rp.1.543.783 Rp.4.355.935 Rp.425.160.033
50 Rp.5.899.718 Rp.1.559.543 Rp.4.340.175 Rp.423.600.490
51 Rp.5.899.718 Rp.1.575.463 Rp.4.324.255 Rp.422.025.027
52 Rp.5.899.718 Rp.1.591.546 Rp.4.308.172 Rp.420.433.481
53 Rp.5.899.718 Rp.1.607.793 Rp.4.291.925 Rp.418.825.688
54 Rp.5.899.718 Rp.1.624.206 Rp.4.275.512 Rp.417.201.482
55 Rp.5.899.718 Rp.1.640.786 Rp.4.258.932 Rp.415.560.696
56 Rp.5.899.718 Rp.1.657.536 Rp.4.242.182 Rp.413.903.160
57 Rp.5.899.718 Rp.1.674.457 Rp.4.225.261 Rp.412.228.703
58 Rp.5.899.718 Rp.1.691.550 Rp.4.208.168 Rp.410.537.153
59 Rp.5.899.718 Rp.1.708.818 Rp.4.190.900 Rp.408.828.335
60 Rp.5.899.718 Rp.1.726.262 Rp.4.173.456 Rp.407.102.073
61 Rp.5.899.718 Rp.1.743.884 Rp.4.155.834 Rp.405.358.189
62 Rp.5.899.718 Rp.1.761.686 Rp.4.138.032 Rp.403.596.503
63 Rp.5.899.718 Rp.1.779.670 Rp.4.120.048 Rp.401.816.833
64 Rp.5.899.718 Rp.1.797.838 Rp.4.101.880 Rp.400.018.995
65 Rp.5.899.718 Rp.1.816.191 Rp.4.083.527 Rp.398.202.804
66 Rp.5.899.718 Rp.1.834.731 Rp.4.064.987 Rp.396.368.073
67 Rp.5.899.718 Rp.1.853.461 Rp.4.046.257 Rp.394.514.612
68 Rp.5.899.718 Rp.1.872.381 Rp.4.027.337 Rp.392.642.231
69 Rp.5.899.718 Rp.1.891.495 Rp.4.008.223 Rp.390.750.736
70 Rp.5.899.718 Rp.1.910.804 Rp.3.988.914 Rp.388.839.932
71 Rp.5.899.718 Rp.1.930.310 Rp.3.969.408 Rp.386.909.622
72 Rp.5.899.718 Rp.1.950.016 Rp.3.949.702 Rp.384.959.606
73 Rp.5.899.718 Rp.1.969.922 Rp.3.929.796 Rp.382.989.684
74 Rp.5.899.718 Rp.1.990.032 Rp.3.909.686 Rp.380.999.652
75 Rp.5.899.718 Rp.2.010.347 Rp.3.889.371 Rp.378.989.305
76 Rp.5.899.718 Rp.2.030.869 Rp.3.868.849 Rp.376.958.436
77 Rp.5.899.718 Rp.2.051.601 Rp.3.848.117 Rp.374.906.835
78 Rp.5.899.718 Rp.2.072.544 Rp.3.827.174 Rp.372.834.291
79 Rp.5.899.718 Rp.2.093.701 Rp.3.806.017 Rp.370.740.590
80 Rp.5.899.718 Rp.2.115.074 Rp.3.784.644 Rp.368.625.516
81 Rp.5.899.718 Rp.2.136.666 Rp.3.763.052 Rp.366.488.850
82 Rp.5.899.718 Rp.2.158.478 Rp.3.741.240 Rp.364.330.372
83 Rp.5.899.718 Rp.2.180.512 Rp.3.719.206 Rp.362.149.860
84 Rp.5.899.718 Rp.2.202.772 Rp.3.696.946 Rp.359.947.088
85 Rp.5.899.718 Rp.2.225.258 Rp.3.674.460 Rp.357.721.830
86 Rp.5.899.718 Rp.2.247.974 Rp.3.651.744 Rp.355.473.856
87 Rp.5.899.718 Rp.2.270.922 Rp.3.628.796 Rp.353.202.934
88 Rp.5.899.718 Rp.2.294.105 Rp.3.605.613 Rp.350.908.829
89 Rp.5.899.718 Rp.2.317.524 Rp.3.582.194 Rp.348.591.305
90 Rp.5.899.718 Rp.2.341.182 Rp.3.558.536 Rp.346.250.123
91 Rp.5.899.718 Rp.2.365.081 Rp.3.534.637 Rp.343.885.042
92 Rp.5.899.718 Rp.2.389.225 Rp.3.510.493 Rp.341.495.817
93 Rp.5.899.718 Rp.2.413.615 Rp.3.486.103 Rp.339.082.202
94 Rp.5.899.718 Rp.2.438.254 Rp.3.461.464 Rp.336.643.948
95 Rp.5.899.718 Rp.2.463.144 Rp.3.436.574 Rp.334.180.804
96 Rp.5.899.718 Rp.2.488.289 Rp.3.411.429 Rp.331.692.515
97 Rp.5.899.718 Rp.2.513.690 Rp.3.386.028 Rp.329.178.825
98 Rp.5.899.718 Rp.2.539.351 Rp.3.360.367 Rp.326.639.474
99 Rp.5.899.718 Rp.2.565.273 Rp.3.334.445 Rp.324.074.201
100 Rp.5.899.718 Rp.2.591.461 Rp.3.308.257 Rp.321.482.740
101 Rp.5.899.718 Rp.2.617.915 Rp.3.281.803 Rp.318.864.825
102 Rp.5.899.718 Rp.2.644.640 Rp.3.255.078 Rp.316.220.185
103 Rp.5.899.718 Rp.2.671.637 Rp.3.228.081 Rp.313.548.548
104 Rp.5.899.718 Rp.2.698.910 Rp.3.200.808 Rp.310.849.638
105 Rp.5.899.718 Rp.2.726.461 Rp.3.173.257 Rp.308.123.177
106 Rp.5.899.718 Rp.2.754.294 Rp.3.145.424 Rp.305.368.883
107 Rp.5.899.718 Rp.2.782.411 Rp.3.117.307 Rp.302.586.472
108 Rp.5.899.718 Rp.2.810.814 Rp.3.088.904 Rp.299.775.658
109 Rp.5.899.718 Rp.2.839.508 Rp.3.060.210 Rp.296.936.150
110 Rp.5.899.718 Rp.2.868.495 Rp.3.031.223 Rp.294.067.655
111 Rp.5.899.718 Rp.2.897.777 Rp.3.001.941 Rp.291.169.878
112 Rp.5.899.718 Rp.2.927.359 Rp.2.972.359 Rp.288.242.519
113 Rp.5.899.718 Rp.2.957.242 Rp.2.942.476 Rp.285.285.277
114 Rp.5.899.718 Rp.2.987.431 Rp.2.912.287 Rp.282.297.846
115 Rp.5.899.718 Rp.3.017.927 Rp.2.881.791 Rp.279.279.919
116 Rp.5.899.718 Rp.3.048.735 Rp.2.850.983 Rp.276.231.184
117 Rp.5.899.718 Rp.3.079.858 Rp.2.819.860 Rp.273.151.326
118 Rp.5.899.718 Rp.3.111.298 Rp.2.788.420 Rp.270.040.028
119 Rp.5.899.718 Rp.3.143.059 Rp.2.756.659 Rp.266.896.969
120 Rp.5.899.718 Rp.3.175.145 Rp.2.724.573 Rp.263.721.824
121 Rp.5.899.718 Rp.3.207.558 Rp.2.692.160 Rp.260.514.266
122 Rp.5.899.718 Rp.3.240.302 Rp.2.659.416 Rp.257.273.964
123 Rp.5.899.718 Rp.3.273.380 Rp.2.626.338 Rp.254.000.584
124 Rp.5.899.718 Rp.3.306.795 Rp.2.592.923 Rp.250.693.789
125 Rp.5.899.718 Rp.3.340.552 Rp.2.559.166 Rp.247.353.237
126 Rp.5.899.718 Rp.3.374.654 Rp.2.525.064 Rp.243.978.583
127 Rp.5.899.718 Rp.3.409.103 Rp.2.490.615 Rp.240.569.480
128 Rp.5.899.718 Rp.3.443.905 Rp.2.455.813 Rp.237.125.575
129 Rp.5.899.718 Rp.3.479.061 Rp.2.420.657 Rp.233.646.514
130 Rp.5.899.718 Rp.3.514.577 Rp.2.385.141 Rp.230.131.937
131 Rp.5.899.718 Rp.3.550.454 Rp.2.349.264 Rp.226.581.483
132 Rp.5.899.718 Rp.3.586.699 Rp.2.313.019 Rp.222.994.784
133 Rp.5.899.718 Rp.3.623.313 Rp.2.276.405 Rp.219.371.471
134 Rp.5.899.718 Rp.3.660.301 Rp.2.239.417 Rp.215.711.170
135 Rp.5.899.718 Rp.3.697.666 Rp.2.202.052 Rp.212.013.504
136 Rp.5.899.718 Rp.3.735.413 Rp.2.164.305 Rp.208.278.091
137 Rp.5.899.718 Rp.3.773.546 Rp.2.126.172 Rp.204.504.545
138 Rp.5.899.718 Rp.3.812.067 Rp.2.087.651 Rp.200.692.478
139 Rp.5.899.718 Rp.3.850.982 Rp.2.048.736 Rp.196.841.496
140 Rp.5.899.718 Rp.3.890.294 Rp.2.009.424 Rp.192.951.202
141 Rp.5.899.718 Rp.3.930.008 Rp.1.969.710 Rp.189.021.194
142 Rp.5.899.718 Rp.3.970.127 Rp.1.929.591 Rp.185.051.067
143 Rp.5.899.718 Rp.4.010.655 Rp.1.889.063 Rp.181.040.412
144 Rp.5.899.718 Rp.4.051.597 Rp.1.848.121 Rp.176.988.815
145 Rp.5.899.718 Rp.4.092.957 Rp.1.806.761 Rp.172.895.858
146 Rp.5.899.718 Rp.4.134.739 Rp.1.764.979 Rp.168.761.119
147 Rp.5.899.718 Rp.4.176.948 Rp.1.722.770 Rp.164.584.171
148 Rp.5.899.718 Rp.4.219.588 Rp.1.680.130 Rp.160.364.583
149 Rp.5.899.718 Rp.4.262.663 Rp.1.637.055 Rp.156.101.920
150 Rp.5.899.718 Rp.4.306.178 Rp.1.593.540 Rp.151.795.742
151 Rp.5.899.718 Rp.4.350.136 Rp.1.549.582 Rp.147.445.606
152 Rp.5.899.718 Rp.4.394.544 Rp.1.505.174 Rp.143.051.062
153 Rp.5.899.718 Rp.4.439.405 Rp.1.460.313 Rp.138.611.657
154 Rp.5.899.718 Rp.4.484.724 Rp.1.414.994 Rp.134.126.933
155 Rp.5.899.718 Rp.4.530.506 Rp.1.369.212 Rp.129.596.427
156 Rp.5.899.718 Rp.4.576.754 Rp.1.322.964 Rp.125.019.673
157 Rp.5.899.718 Rp.4.623.476 Rp.1.276.242 Rp.120.396.197
158 Rp.5.899.718 Rp.4.670.673 Rp.1.229.045 Rp.115.725.524
159 Rp.5.899.718 Rp.4.718.353 Rp.1.181.365 Rp.111.007.171
160 Rp.5.899.718 Rp.4.766.520 Rp.1.133.198 Rp.106.240.651
161 Rp.5.899.718 Rp.4.815.178 Rp.1.084.540 Rp.101.425.473
162 Rp.5.899.718 Rp.4.864.333 Rp.1.035.385 Rp.96.561.140
163 Rp.5.899.718 Rp.4.913.990 Rp.985.728 Rp.91.647.150
164 Rp.5.899.718 Rp.4.964.153 Rp.935.565 Rp.86.682.997
165 Rp.5.899.718 Rp.5.014.829 Rp.884.889 Rp.81.668.168
166 Rp.5.899.718 Rp.5.066.022 Rp.833.696 Rp.76.602.146
167 Rp.5.899.718 Rp.5.117.738 Rp.781.980 Rp.71.484.408
168 Rp.5.899.718 Rp.5.169.981 Rp.729.737 Rp.66.314.427
169 Rp.5.899.718 Rp.5.222.758 Rp.676.960 Rp.61.091.669
170 Rp.5.899.718 Rp.5.276.074 Rp.623.644 Rp.55.815.595
171 Rp.5.899.718 Rp.5.329.934 Rp.569.784 Rp.50.485.661
172 Rp.5.899.718 Rp.5.384.344 Rp.515.374 Rp.45.101.317
173 Rp.5.899.718 Rp.5.439.309 Rp.460.409 Rp.39.662.008
174 Rp.5.899.718 Rp.5.494.835 Rp.404.883 Rp.34.167.173
175 Rp.5.899.718 Rp.5.550.928 Rp.348.790 Rp.28.616.245
176 Rp.5.899.718 Rp.5.607.594 Rp.292.124 Rp.23.008.651
177 Rp.5.899.718 Rp.5.664.838 Rp.234.880 Rp.17.343.813
178 Rp.5.899.718 Rp.5.722.667 Rp.177.051 Rp.11.621.146
179 Rp.5.899.718 Rp.5.781.085 Rp.118.633 Rp.5.840.061
180 Rp.5.899.718 Rp.5.840.061 Rp.59.617 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp659jt
    RUMAH Dijual
    di Depok
    Rp659jt
    • 2
    • 1
    • 126
    • 45
    Lihat Rincian
    Rp659jt
  • RUMAH Dijual
    di Depok
    Rp470jt
    RUMAH Dijual
    di Depok
    Rp470jt
    • 2
    • 1
    • 90
    • 42
    Lihat Rincian
    Rp470jt
  • RUMAH Dijual
    di Depok
    Rp395jt
    RUMAH Dijual
    di Depok
    Rp395jt
    • 2
    • 1
    • 60
    • 36
    Lihat Rincian
    Rp395jt
  • RUMAH Dijual
    di Depok
    Rp425jt
    RUMAH Dijual
    di Depok
    Rp425jt
    • 2
    • 1
    • 84
    • 45
    Lihat Rincian
    Rp425jt
  • RUMAH Dijual
    di Depok
    Rp633jt
    RUMAH Dijual
    di Depok
    Rp633jt
    • 2
    • 1
    • 78
    • 36
    Lihat Rincian
    Rp633jt
  • RUMAH Dijual
    di Depok
    Rp430jt
    RUMAH Dijual
    di Depok
    Rp430jt
    • 2
    • 1
    • 78
    • 46
    Lihat Rincian
    Rp430jt
  • RUMAH Dijual
    di Depok
    Rp615jt
    RUMAH Dijual
    di Depok
    Rp615jt
    • 2
    • 1
    • 75
    • 36
    Lihat Rincian
    Rp615jt
  • RUMAH Dijual
    di Depok
    Rp553jt
    RUMAH Dijual
    di Depok
    Rp553jt
    • 2
    • 1
    • 95
    • 45
    Lihat Rincian
    Rp553jt