Perumahan Graha Shinta

RUMAH PALING MURAH DP RENDAH FREE BIAYA2 8 MENIT KE STASIUN DEPOK

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

Rp639jt
KPR: 5,33jt/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.639.000.000 Dana Tunai yang Harus Disiapkan Rp.191.700.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.511.200.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.338.077 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.6.080.515 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.556.565.031
Total Pembayaran
Rp.1.264.577.031 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.511.200.000
1 Rp.5.338.077 Rp.1.291.077 Rp.4.047.000 Rp.509.908.923
2 Rp.5.338.077 Rp.1.301.298 Rp.4.036.779 Rp.508.607.625
3 Rp.5.338.077 Rp.1.311.600 Rp.4.026.477 Rp.507.296.025
4 Rp.5.338.077 Rp.1.321.983 Rp.4.016.094 Rp.505.974.042
5 Rp.5.338.077 Rp.1.332.449 Rp.4.005.628 Rp.504.641.593
6 Rp.5.338.077 Rp.1.342.998 Rp.3.995.079 Rp.503.298.595
7 Rp.5.338.077 Rp.1.353.630 Rp.3.984.447 Rp.501.944.965
8 Rp.5.338.077 Rp.1.364.346 Rp.3.973.731 Rp.500.580.619
9 Rp.5.338.077 Rp.1.375.147 Rp.3.962.930 Rp.499.205.472
10 Rp.5.338.077 Rp.1.386.034 Rp.3.952.043 Rp.497.819.438
11 Rp.5.338.077 Rp.1.397.006 Rp.3.941.071 Rp.496.422.432
12 Rp.5.338.077 Rp.1.408.066 Rp.3.930.011 Rp.495.014.366
13 Rp.5.338.077 Rp.1.419.213 Rp.3.918.864 Rp.493.595.153
14 Rp.5.338.077 Rp.1.430.449 Rp.3.907.628 Rp.492.164.704
15 Rp.5.338.077 Rp.1.441.773 Rp.3.896.304 Rp.490.722.931
16 Rp.5.338.077 Rp.1.453.187 Rp.3.884.890 Rp.489.269.744
17 Rp.5.338.077 Rp.1.464.692 Rp.3.873.385 Rp.487.805.052
18 Rp.5.338.077 Rp.1.476.287 Rp.3.861.790 Rp.486.328.765
19 Rp.5.338.077 Rp.1.487.974 Rp.3.850.103 Rp.484.840.791
20 Rp.5.338.077 Rp.1.499.754 Rp.3.838.323 Rp.483.341.037
21 Rp.5.338.077 Rp.1.511.627 Rp.3.826.450 Rp.481.829.410
22 Rp.5.338.077 Rp.1.523.594 Rp.3.814.483 Rp.480.305.816
23 Rp.5.338.077 Rp.1.535.656 Rp.3.802.421 Rp.478.770.160
24 Rp.5.338.077 Rp.1.547.813 Rp.3.790.264 Rp.477.222.347
25 Rp.5.338.077 Rp.1.560.067 Rp.3.778.010 Rp.475.662.280
26 Rp.5.338.077 Rp.1.572.417 Rp.3.765.660 Rp.474.089.863
27 Rp.5.338.077 Rp.1.584.866 Rp.3.753.211 Rp.472.504.997
28 Rp.5.338.077 Rp.1.597.412 Rp.3.740.665 Rp.470.907.585
29 Rp.5.338.077 Rp.1.610.059 Rp.3.728.018 Rp.469.297.526
30 Rp.5.338.077 Rp.1.622.805 Rp.3.715.272 Rp.467.674.721
31 Rp.5.338.077 Rp.1.635.652 Rp.3.702.425 Rp.466.039.069
32 Rp.5.338.077 Rp.1.648.601 Rp.3.689.476 Rp.464.390.468
33 Rp.5.338.077 Rp.1.661.652 Rp.3.676.425 Rp.462.728.816
34 Rp.5.338.077 Rp.1.674.807 Rp.3.663.270 Rp.461.054.009
35 Rp.5.338.077 Rp.1.688.066 Rp.3.650.011 Rp.459.365.943
36 Rp.5.338.077 Rp.1.701.430 Rp.3.636.647 Rp.457.664.513
37 Rp.6.080.515 Rp.1.408.523 Rp.4.671.992 Rp.456.255.990
38 Rp.6.080.515 Rp.1.422.902 Rp.4.657.613 Rp.454.833.088
39 Rp.6.080.515 Rp.1.437.427 Rp.4.643.088 Rp.453.395.661
40 Rp.6.080.515 Rp.1.452.101 Rp.4.628.414 Rp.451.943.560
41 Rp.6.080.515 Rp.1.466.924 Rp.4.613.591 Rp.450.476.636
42 Rp.6.080.515 Rp.1.481.899 Rp.4.598.616 Rp.448.994.737
43 Rp.6.080.515 Rp.1.497.027 Rp.4.583.488 Rp.447.497.710
44 Rp.6.080.515 Rp.1.512.309 Rp.4.568.206 Rp.445.985.401
45 Rp.6.080.515 Rp.1.527.747 Rp.4.552.768 Rp.444.457.654
46 Rp.6.080.515 Rp.1.543.343 Rp.4.537.172 Rp.442.914.311
47 Rp.6.080.515 Rp.1.559.098 Rp.4.521.417 Rp.441.355.213
48 Rp.6.080.515 Rp.1.575.014 Rp.4.505.501 Rp.439.780.199
49 Rp.6.080.515 Rp.1.591.092 Rp.4.489.423 Rp.438.189.107
50 Rp.6.080.515 Rp.1.607.335 Rp.4.473.180 Rp.436.581.772
51 Rp.6.080.515 Rp.1.623.743 Rp.4.456.772 Rp.434.958.029
52 Rp.6.080.515 Rp.1.640.318 Rp.4.440.197 Rp.433.317.711
53 Rp.6.080.515 Rp.1.657.063 Rp.4.423.452 Rp.431.660.648
54 Rp.6.080.515 Rp.1.673.979 Rp.4.406.536 Rp.429.986.669
55 Rp.6.080.515 Rp.1.691.068 Rp.4.389.447 Rp.428.295.601
56 Rp.6.080.515 Rp.1.708.331 Rp.4.372.184 Rp.426.587.270
57 Rp.6.080.515 Rp.1.725.770 Rp.4.354.745 Rp.424.861.500
58 Rp.6.080.515 Rp.1.743.387 Rp.4.337.128 Rp.423.118.113
59 Rp.6.080.515 Rp.1.761.184 Rp.4.319.331 Rp.421.356.929
60 Rp.6.080.515 Rp.1.779.163 Rp.4.301.352 Rp.419.577.766
61 Rp.6.080.515 Rp.1.797.325 Rp.4.283.190 Rp.417.780.441
62 Rp.6.080.515 Rp.1.815.673 Rp.4.264.842 Rp.415.964.768
63 Rp.6.080.515 Rp.1.834.208 Rp.4.246.307 Rp.414.130.560
64 Rp.6.080.515 Rp.1.852.932 Rp.4.227.583 Rp.412.277.628
65 Rp.6.080.515 Rp.1.871.848 Rp.4.208.667 Rp.410.405.780
66 Rp.6.080.515 Rp.1.890.956 Rp.4.189.559 Rp.408.514.824
67 Rp.6.080.515 Rp.1.910.260 Rp.4.170.255 Rp.406.604.564
68 Rp.6.080.515 Rp.1.929.760 Rp.4.150.755 Rp.404.674.804
69 Rp.6.080.515 Rp.1.949.460 Rp.4.131.055 Rp.402.725.344
70 Rp.6.080.515 Rp.1.969.360 Rp.4.111.155 Rp.400.755.984
71 Rp.6.080.515 Rp.1.989.464 Rp.4.091.051 Rp.398.766.520
72 Rp.6.080.515 Rp.2.009.773 Rp.4.070.742 Rp.396.756.747
73 Rp.6.080.515 Rp.2.030.290 Rp.4.050.225 Rp.394.726.457
74 Rp.6.080.515 Rp.2.051.016 Rp.4.029.499 Rp.392.675.441
75 Rp.6.080.515 Rp.2.071.953 Rp.4.008.562 Rp.390.603.488
76 Rp.6.080.515 Rp.2.093.104 Rp.3.987.411 Rp.388.510.384
77 Rp.6.080.515 Rp.2.114.471 Rp.3.966.044 Rp.386.395.913
78 Rp.6.080.515 Rp.2.136.057 Rp.3.944.458 Rp.384.259.856
79 Rp.6.080.515 Rp.2.157.862 Rp.3.922.653 Rp.382.101.994
80 Rp.6.080.515 Rp.2.179.890 Rp.3.900.625 Rp.379.922.104
81 Rp.6.080.515 Rp.2.202.144 Rp.3.878.371 Rp.377.719.960
82 Rp.6.080.515 Rp.2.224.624 Rp.3.855.891 Rp.375.495.336
83 Rp.6.080.515 Rp.2.247.333 Rp.3.833.182 Rp.373.248.003
84 Rp.6.080.515 Rp.2.270.275 Rp.3.810.240 Rp.370.977.728
85 Rp.6.080.515 Rp.2.293.451 Rp.3.787.064 Rp.368.684.277
86 Rp.6.080.515 Rp.2.316.863 Rp.3.763.652 Rp.366.367.414
87 Rp.6.080.515 Rp.2.340.514 Rp.3.740.001 Rp.364.026.900
88 Rp.6.080.515 Rp.2.364.407 Rp.3.716.108 Rp.361.662.493
89 Rp.6.080.515 Rp.2.388.544 Rp.3.691.971 Rp.359.273.949
90 Rp.6.080.515 Rp.2.412.927 Rp.3.667.588 Rp.356.861.022
91 Rp.6.080.515 Rp.2.437.559 Rp.3.642.956 Rp.354.423.463
92 Rp.6.080.515 Rp.2.462.442 Rp.3.618.073 Rp.351.961.021
93 Rp.6.080.515 Rp.2.487.580 Rp.3.592.935 Rp.349.473.441
94 Rp.6.080.515 Rp.2.512.974 Rp.3.567.541 Rp.346.960.467
95 Rp.6.080.515 Rp.2.538.627 Rp.3.541.888 Rp.344.421.840
96 Rp.6.080.515 Rp.2.564.542 Rp.3.515.973 Rp.341.857.298
97 Rp.6.080.515 Rp.2.590.722 Rp.3.489.793 Rp.339.266.576
98 Rp.6.080.515 Rp.2.617.169 Rp.3.463.346 Rp.336.649.407
99 Rp.6.080.515 Rp.2.643.886 Rp.3.436.629 Rp.334.005.521
100 Rp.6.080.515 Rp.2.670.875 Rp.3.409.640 Rp.331.334.646
101 Rp.6.080.515 Rp.2.698.140 Rp.3.382.375 Rp.328.636.506
102 Rp.6.080.515 Rp.2.725.684 Rp.3.354.831 Rp.325.910.822
103 Rp.6.080.515 Rp.2.753.509 Rp.3.327.006 Rp.323.157.313
104 Rp.6.080.515 Rp.2.781.617 Rp.3.298.898 Rp.320.375.696
105 Rp.6.080.515 Rp.2.810.013 Rp.3.270.502 Rp.317.565.683
106 Rp.6.080.515 Rp.2.838.699 Rp.3.241.816 Rp.314.726.984
107 Rp.6.080.515 Rp.2.867.677 Rp.3.212.838 Rp.311.859.307
108 Rp.6.080.515 Rp.2.896.951 Rp.3.183.564 Rp.308.962.356
109 Rp.6.080.515 Rp.2.926.524 Rp.3.153.991 Rp.306.035.832
110 Rp.6.080.515 Rp.2.956.399 Rp.3.124.116 Rp.303.079.433
111 Rp.6.080.515 Rp.2.986.579 Rp.3.093.936 Rp.300.092.854
112 Rp.6.080.515 Rp.3.017.067 Rp.3.063.448 Rp.297.075.787
113 Rp.6.080.515 Rp.3.047.866 Rp.3.032.649 Rp.294.027.921
114 Rp.6.080.515 Rp.3.078.980 Rp.3.001.535 Rp.290.948.941
115 Rp.6.080.515 Rp.3.110.411 Rp.2.970.104 Rp.287.838.530
116 Rp.6.080.515 Rp.3.142.163 Rp.2.938.352 Rp.284.696.367
117 Rp.6.080.515 Rp.3.174.240 Rp.2.906.275 Rp.281.522.127
118 Rp.6.080.515 Rp.3.206.643 Rp.2.873.872 Rp.278.315.484
119 Rp.6.080.515 Rp.3.239.378 Rp.2.841.137 Rp.275.076.106
120 Rp.6.080.515 Rp.3.272.446 Rp.2.808.069 Rp.271.803.660
121 Rp.6.080.515 Rp.3.305.853 Rp.2.774.662 Rp.268.497.807
122 Rp.6.080.515 Rp.3.339.600 Rp.2.740.915 Rp.265.158.207
123 Rp.6.080.515 Rp.3.373.692 Rp.2.706.823 Rp.261.784.515
124 Rp.6.080.515 Rp.3.408.131 Rp.2.672.384 Rp.258.376.384
125 Rp.6.080.515 Rp.3.442.923 Rp.2.637.592 Rp.254.933.461
126 Rp.6.080.515 Rp.3.478.069 Rp.2.602.446 Rp.251.455.392
127 Rp.6.080.515 Rp.3.513.575 Rp.2.566.940 Rp.247.941.817
128 Rp.6.080.515 Rp.3.549.442 Rp.2.531.073 Rp.244.392.375
129 Rp.6.080.515 Rp.3.585.676 Rp.2.494.839 Rp.240.806.699
130 Rp.6.080.515 Rp.3.622.280 Rp.2.458.235 Rp.237.184.419
131 Rp.6.080.515 Rp.3.659.257 Rp.2.421.258 Rp.233.525.162
132 Rp.6.080.515 Rp.3.696.612 Rp.2.383.903 Rp.229.828.550
133 Rp.6.080.515 Rp.3.734.349 Rp.2.346.166 Rp.226.094.201
134 Rp.6.080.515 Rp.3.772.470 Rp.2.308.045 Rp.222.321.731
135 Rp.6.080.515 Rp.3.810.981 Rp.2.269.534 Rp.218.510.750
136 Rp.6.080.515 Rp.3.849.884 Rp.2.230.631 Rp.214.660.866
137 Rp.6.080.515 Rp.3.889.185 Rp.2.191.330 Rp.210.771.681
138 Rp.6.080.515 Rp.3.928.887 Rp.2.151.628 Rp.206.842.794
139 Rp.6.080.515 Rp.3.968.995 Rp.2.111.520 Rp.202.873.799
140 Rp.6.080.515 Rp.4.009.512 Rp.2.071.003 Rp.198.864.287
141 Rp.6.080.515 Rp.4.050.442 Rp.2.030.073 Rp.194.813.845
142 Rp.6.080.515 Rp.4.091.790 Rp.1.988.725 Rp.190.722.055
143 Rp.6.080.515 Rp.4.133.561 Rp.1.946.954 Rp.186.588.494
144 Rp.6.080.515 Rp.4.175.757 Rp.1.904.758 Rp.182.412.737
145 Rp.6.080.515 Rp.4.218.385 Rp.1.862.130 Rp.178.194.352
146 Rp.6.080.515 Rp.4.261.448 Rp.1.819.067 Rp.173.932.904
147 Rp.6.080.515 Rp.4.304.950 Rp.1.775.565 Rp.169.627.954
148 Rp.6.080.515 Rp.4.348.896 Rp.1.731.619 Rp.165.279.058
149 Rp.6.080.515 Rp.4.393.291 Rp.1.687.224 Rp.160.885.767
150 Rp.6.080.515 Rp.4.438.139 Rp.1.642.376 Rp.156.447.628
151 Rp.6.080.515 Rp.4.483.445 Rp.1.597.070 Rp.151.964.183
152 Rp.6.080.515 Rp.4.529.214 Rp.1.551.301 Rp.147.434.969
153 Rp.6.080.515 Rp.4.575.450 Rp.1.505.065 Rp.142.859.519
154 Rp.6.080.515 Rp.4.622.157 Rp.1.458.358 Rp.138.237.362
155 Rp.6.080.515 Rp.4.669.342 Rp.1.411.173 Rp.133.568.020
156 Rp.6.080.515 Rp.4.717.008 Rp.1.363.507 Rp.128.851.012
157 Rp.6.080.515 Rp.4.765.161 Rp.1.315.354 Rp.124.085.851
158 Rp.6.080.515 Rp.4.813.805 Rp.1.266.710 Rp.119.272.046
159 Rp.6.080.515 Rp.4.862.946 Rp.1.217.569 Rp.114.409.100
160 Rp.6.080.515 Rp.4.912.589 Rp.1.167.926 Rp.109.496.511
161 Rp.6.080.515 Rp.4.962.738 Rp.1.117.777 Rp.104.533.773
162 Rp.6.080.515 Rp.5.013.399 Rp.1.067.116 Rp.99.520.374
163 Rp.6.080.515 Rp.5.064.578 Rp.1.015.937 Rp.94.455.796
164 Rp.6.080.515 Rp.5.116.279 Rp.964.236 Rp.89.339.517
165 Rp.6.080.515 Rp.5.168.507 Rp.912.008 Rp.84.171.010
166 Rp.6.080.515 Rp.5.221.269 Rp.859.246 Rp.78.949.741
167 Rp.6.080.515 Rp.5.274.570 Rp.805.945 Rp.73.675.171
168 Rp.6.080.515 Rp.5.328.414 Rp.752.101 Rp.68.346.757
169 Rp.6.080.515 Rp.5.382.809 Rp.697.706 Rp.62.963.948
170 Rp.6.080.515 Rp.5.437.758 Rp.642.757 Rp.57.526.190
171 Rp.6.080.515 Rp.5.493.268 Rp.587.247 Rp.52.032.922
172 Rp.6.080.515 Rp.5.549.346 Rp.531.169 Rp.46.483.576
173 Rp.6.080.515 Rp.5.605.995 Rp.474.520 Rp.40.877.581
174 Rp.6.080.515 Rp.5.663.223 Rp.417.292 Rp.35.214.358
175 Rp.6.080.515 Rp.5.721.035 Rp.359.480 Rp.29.493.323
176 Rp.6.080.515 Rp.5.779.437 Rp.301.078 Rp.23.713.886
177 Rp.6.080.515 Rp.5.838.436 Rp.242.079 Rp.17.875.450
178 Rp.6.080.515 Rp.5.898.036 Rp.182.479 Rp.11.977.414
179 Rp.6.080.515 Rp.5.958.246 Rp.122.269 Rp.6.019.168
180 Rp.6.080.515 Rp.6.019.168 Rp.61.446 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp420jt
    RUMAH Dijual
    di Depok
    Rp420jt
    • 2
    • 1
    • 72
    • 45
    Lihat Rincian
    Rp420jt
  • RUMAH Dijual
    di Depok
    Rp420jt
    RUMAH Dijual
    di Depok
    Rp420jt
    • 2
    • 1
    • 72
    • 45
    Lihat Rincian
    Rp420jt
  • RUMAH Dijual
    di Depok
    Rp615jt
    RUMAH Dijual
    di Depok
    Rp615jt
    • 2
    • 1
    • 75
    • 36
    Lihat Rincian
    Rp615jt
  • RUMAH Dijual
    di Depok
    Rp680jt
    RUMAH Dijual
    di Depok
    Rp680jt
    • 3
    • 2
    • 96
    • 89
    Lihat Rincian
    Rp680jt
  • RUMAH Dijual
    di Depok
    Rp425jt
    RUMAH Dijual
    di Depok
    Rp425jt
    • 2
    • 1
    • 120
    • 50
    Lihat Rincian
    Rp425jt
  • RUKO Dijual
    di Depok
    Rp3,3mily
    RUKO Dijual
    di Depok
    Rp3,3mily
    • 3
    • 90
    • 267
    Lihat Rincian
    Rp3,3mily
  • RUMAH Dijual
    di Depok
    Rp620jt
    RUMAH Dijual
    di Depok
    Rp620jt
    • 2
    • 1
    • 84
    • 36
    Lihat Rincian
    Rp620jt
  • 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