Dijual Rumah Nyaman di El Verde Gunung Batu Bandung

El Verde Jl. Budi - Rancabali Gunung Batu Cimahi Jawa Barat

Rp1,16mily
KPR: 9,74jt/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.1.167.000.000 Dana Tunai yang Harus Disiapkan Rp.350.100.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.933.600.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.9.748.882 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.11.104.791 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.016.449.639
Total Pembayaran
Rp.2.309.485.639 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.933.600.000
1 Rp.9.748.882 Rp.2.357.882 Rp.7.391.000 Rp.931.242.118
2 Rp.9.748.882 Rp.2.376.549 Rp.7.372.333 Rp.928.865.569
3 Rp.9.748.882 Rp.2.395.363 Rp.7.353.519 Rp.926.470.206
4 Rp.9.748.882 Rp.2.414.326 Rp.7.334.556 Rp.924.055.880
5 Rp.9.748.882 Rp.2.433.440 Rp.7.315.442 Rp.921.622.440
6 Rp.9.748.882 Rp.2.452.704 Rp.7.296.178 Rp.919.169.736
7 Rp.9.748.882 Rp.2.472.122 Rp.7.276.760 Rp.916.697.614
8 Rp.9.748.882 Rp.2.491.693 Rp.7.257.189 Rp.914.205.921
9 Rp.9.748.882 Rp.2.511.418 Rp.7.237.464 Rp.911.694.503
10 Rp.9.748.882 Rp.2.531.301 Rp.7.217.581 Rp.909.163.202
11 Rp.9.748.882 Rp.2.551.340 Rp.7.197.542 Rp.906.611.862
12 Rp.9.748.882 Rp.2.571.538 Rp.7.177.344 Rp.904.040.324
13 Rp.9.748.882 Rp.2.591.896 Rp.7.156.986 Rp.901.448.428
14 Rp.9.748.882 Rp.2.612.415 Rp.7.136.467 Rp.898.836.013
15 Rp.9.748.882 Rp.2.633.097 Rp.7.115.785 Rp.896.202.916
16 Rp.9.748.882 Rp.2.653.942 Rp.7.094.940 Rp.893.548.974
17 Rp.9.748.882 Rp.2.674.953 Rp.7.073.929 Rp.890.874.021
18 Rp.9.748.882 Rp.2.696.129 Rp.7.052.753 Rp.888.177.892
19 Rp.9.748.882 Rp.2.717.474 Rp.7.031.408 Rp.885.460.418
20 Rp.9.748.882 Rp.2.738.987 Rp.7.009.895 Rp.882.721.431
21 Rp.9.748.882 Rp.2.760.671 Rp.6.988.211 Rp.879.960.760
22 Rp.9.748.882 Rp.2.782.526 Rp.6.966.356 Rp.877.178.234
23 Rp.9.748.882 Rp.2.804.554 Rp.6.944.328 Rp.874.373.680
24 Rp.9.748.882 Rp.2.826.757 Rp.6.922.125 Rp.871.546.923
25 Rp.9.748.882 Rp.2.849.136 Rp.6.899.746 Rp.868.697.787
26 Rp.9.748.882 Rp.2.871.691 Rp.6.877.191 Rp.865.826.096
27 Rp.9.748.882 Rp.2.894.425 Rp.6.854.457 Rp.862.931.671
28 Rp.9.748.882 Rp.2.917.340 Rp.6.831.542 Rp.860.014.331
29 Rp.9.748.882 Rp.2.940.435 Rp.6.808.447 Rp.857.073.896
30 Rp.9.748.882 Rp.2.963.714 Rp.6.785.168 Rp.854.110.182
31 Rp.9.748.882 Rp.2.987.176 Rp.6.761.706 Rp.851.123.006
32 Rp.9.748.882 Rp.3.010.825 Rp.6.738.057 Rp.848.112.181
33 Rp.9.748.882 Rp.3.034.661 Rp.6.714.221 Rp.845.077.520
34 Rp.9.748.882 Rp.3.058.685 Rp.6.690.197 Rp.842.018.835
35 Rp.9.748.882 Rp.3.082.900 Rp.6.665.982 Rp.838.935.935
36 Rp.9.748.882 Rp.3.107.306 Rp.6.641.576 Rp.835.828.629
37 Rp.11.104.791 Rp.2.572.374 Rp.8.532.417 Rp.833.256.255
38 Rp.11.104.791 Rp.2.598.633 Rp.8.506.158 Rp.830.657.622
39 Rp.11.104.791 Rp.2.625.161 Rp.8.479.630 Rp.828.032.461
40 Rp.11.104.791 Rp.2.651.960 Rp.8.452.831 Rp.825.380.501
41 Rp.11.104.791 Rp.2.679.032 Rp.8.425.759 Rp.822.701.469
42 Rp.11.104.791 Rp.2.706.380 Rp.8.398.411 Rp.819.995.089
43 Rp.11.104.791 Rp.2.734.008 Rp.8.370.783 Rp.817.261.081
44 Rp.11.104.791 Rp.2.761.917 Rp.8.342.874 Rp.814.499.164
45 Rp.11.104.791 Rp.2.790.112 Rp.8.314.679 Rp.811.709.052
46 Rp.11.104.791 Rp.2.818.594 Rp.8.286.197 Rp.808.890.458
47 Rp.11.104.791 Rp.2.847.368 Rp.8.257.423 Rp.806.043.090
48 Rp.11.104.791 Rp.2.876.434 Rp.8.228.357 Rp.803.166.656
49 Rp.11.104.791 Rp.2.905.798 Rp.8.198.993 Rp.800.260.858
50 Rp.11.104.791 Rp.2.935.461 Rp.8.169.330 Rp.797.325.397
51 Rp.11.104.791 Rp.2.965.428 Rp.8.139.363 Rp.794.359.969
52 Rp.11.104.791 Rp.2.995.700 Rp.8.109.091 Rp.791.364.269
53 Rp.11.104.791 Rp.3.026.281 Rp.8.078.510 Rp.788.337.988
54 Rp.11.104.791 Rp.3.057.174 Rp.8.047.617 Rp.785.280.814
55 Rp.11.104.791 Rp.3.088.383 Rp.8.016.408 Rp.782.192.431
56 Rp.11.104.791 Rp.3.119.910 Rp.7.984.881 Rp.779.072.521
57 Rp.11.104.791 Rp.3.151.759 Rp.7.953.032 Rp.775.920.762
58 Rp.11.104.791 Rp.3.183.933 Rp.7.920.858 Rp.772.736.829
59 Rp.11.104.791 Rp.3.216.436 Rp.7.888.355 Rp.769.520.393
60 Rp.11.104.791 Rp.3.249.270 Rp.7.855.521 Rp.766.271.123
61 Rp.11.104.791 Rp.3.282.440 Rp.7.822.351 Rp.762.988.683
62 Rp.11.104.791 Rp.3.315.948 Rp.7.788.843 Rp.759.672.735
63 Rp.11.104.791 Rp.3.349.798 Rp.7.754.993 Rp.756.322.937
64 Rp.11.104.791 Rp.3.383.994 Rp.7.720.797 Rp.752.938.943
65 Rp.11.104.791 Rp.3.418.539 Rp.7.686.252 Rp.749.520.404
66 Rp.11.104.791 Rp.3.453.437 Rp.7.651.354 Rp.746.066.967
67 Rp.11.104.791 Rp.3.488.691 Rp.7.616.100 Rp.742.578.276
68 Rp.11.104.791 Rp.3.524.304 Rp.7.580.487 Rp.739.053.972
69 Rp.11.104.791 Rp.3.560.282 Rp.7.544.509 Rp.735.493.690
70 Rp.11.104.791 Rp.3.596.626 Rp.7.508.165 Rp.731.897.064
71 Rp.11.104.791 Rp.3.633.342 Rp.7.471.449 Rp.728.263.722
72 Rp.11.104.791 Rp.3.670.432 Rp.7.434.359 Rp.724.593.290
73 Rp.11.104.791 Rp.3.707.901 Rp.7.396.890 Rp.720.885.389
74 Rp.11.104.791 Rp.3.745.753 Rp.7.359.038 Rp.717.139.636
75 Rp.11.104.791 Rp.3.783.991 Rp.7.320.800 Rp.713.355.645
76 Rp.11.104.791 Rp.3.822.619 Rp.7.282.172 Rp.709.533.026
77 Rp.11.104.791 Rp.3.861.641 Rp.7.243.150 Rp.705.671.385
78 Rp.11.104.791 Rp.3.901.062 Rp.7.203.729 Rp.701.770.323
79 Rp.11.104.791 Rp.3.940.886 Rp.7.163.905 Rp.697.829.437
80 Rp.11.104.791 Rp.3.981.115 Rp.7.123.676 Rp.693.848.322
81 Rp.11.104.791 Rp.4.021.756 Rp.7.083.035 Rp.689.826.566
82 Rp.11.104.791 Rp.4.062.811 Rp.7.041.980 Rp.685.763.755
83 Rp.11.104.791 Rp.4.104.286 Rp.7.000.505 Rp.681.659.469
84 Rp.11.104.791 Rp.4.146.184 Rp.6.958.607 Rp.677.513.285
85 Rp.11.104.791 Rp.4.188.510 Rp.6.916.281 Rp.673.324.775
86 Rp.11.104.791 Rp.4.231.267 Rp.6.873.524 Rp.669.093.508
87 Rp.11.104.791 Rp.4.274.461 Rp.6.830.330 Rp.664.819.047
88 Rp.11.104.791 Rp.4.318.097 Rp.6.786.694 Rp.660.500.950
89 Rp.11.104.791 Rp.4.362.177 Rp.6.742.614 Rp.656.138.773
90 Rp.11.104.791 Rp.4.406.708 Rp.6.698.083 Rp.651.732.065
91 Rp.11.104.791 Rp.4.451.693 Rp.6.653.098 Rp.647.280.372
92 Rp.11.104.791 Rp.4.497.137 Rp.6.607.654 Rp.642.783.235
93 Rp.11.104.791 Rp.4.543.045 Rp.6.561.746 Rp.638.240.190
94 Rp.11.104.791 Rp.4.589.422 Rp.6.515.369 Rp.633.650.768
95 Rp.11.104.791 Rp.4.636.273 Rp.6.468.518 Rp.629.014.495
96 Rp.11.104.791 Rp.4.683.601 Rp.6.421.190 Rp.624.330.894
97 Rp.11.104.791 Rp.4.731.413 Rp.6.373.378 Rp.619.599.481
98 Rp.11.104.791 Rp.4.779.713 Rp.6.325.078 Rp.614.819.768
99 Rp.11.104.791 Rp.4.828.506 Rp.6.276.285 Rp.609.991.262
100 Rp.11.104.791 Rp.4.877.797 Rp.6.226.994 Rp.605.113.465
101 Rp.11.104.791 Rp.4.927.591 Rp.6.177.200 Rp.600.185.874
102 Rp.11.104.791 Rp.4.977.894 Rp.6.126.897 Rp.595.207.980
103 Rp.11.104.791 Rp.5.028.710 Rp.6.076.081 Rp.590.179.270
104 Rp.11.104.791 Rp.5.080.044 Rp.6.024.747 Rp.585.099.226
105 Rp.11.104.791 Rp.5.131.903 Rp.5.972.888 Rp.579.967.323
106 Rp.11.104.791 Rp.5.184.291 Rp.5.920.500 Rp.574.783.032
107 Rp.11.104.791 Rp.5.237.214 Rp.5.867.577 Rp.569.545.818
108 Rp.11.104.791 Rp.5.290.677 Rp.5.814.114 Rp.564.255.141
109 Rp.11.104.791 Rp.5.344.686 Rp.5.760.105 Rp.558.910.455
110 Rp.11.104.791 Rp.5.399.247 Rp.5.705.544 Rp.553.511.208
111 Rp.11.104.791 Rp.5.454.364 Rp.5.650.427 Rp.548.056.844
112 Rp.11.104.791 Rp.5.510.044 Rp.5.594.747 Rp.542.546.800
113 Rp.11.104.791 Rp.5.566.292 Rp.5.538.499 Rp.536.980.508
114 Rp.11.104.791 Rp.5.623.115 Rp.5.481.676 Rp.531.357.393
115 Rp.11.104.791 Rp.5.680.518 Rp.5.424.273 Rp.525.676.875
116 Rp.11.104.791 Rp.5.738.506 Rp.5.366.285 Rp.519.938.369
117 Rp.11.104.791 Rp.5.797.087 Rp.5.307.704 Rp.514.141.282
118 Rp.11.104.791 Rp.5.856.265 Rp.5.248.526 Rp.508.285.017
119 Rp.11.104.791 Rp.5.916.048 Rp.5.188.743 Rp.502.368.969
120 Rp.11.104.791 Rp.5.976.441 Rp.5.128.350 Rp.496.392.528
121 Rp.11.104.791 Rp.6.037.451 Rp.5.067.340 Rp.490.355.077
122 Rp.11.104.791 Rp.6.099.083 Rp.5.005.708 Rp.484.255.994
123 Rp.11.104.791 Rp.6.161.344 Rp.4.943.447 Rp.478.094.650
124 Rp.11.104.791 Rp.6.224.241 Rp.4.880.550 Rp.471.870.409
125 Rp.11.104.791 Rp.6.287.781 Rp.4.817.010 Rp.465.582.628
126 Rp.11.104.791 Rp.6.351.968 Rp.4.752.823 Rp.459.230.660
127 Rp.11.104.791 Rp.6.416.811 Rp.4.687.980 Rp.452.813.849
128 Rp.11.104.791 Rp.6.482.316 Rp.4.622.475 Rp.446.331.533
129 Rp.11.104.791 Rp.6.548.490 Rp.4.556.301 Rp.439.783.043
130 Rp.11.104.791 Rp.6.615.339 Rp.4.489.452 Rp.433.167.704
131 Rp.11.104.791 Rp.6.682.871 Rp.4.421.920 Rp.426.484.833
132 Rp.11.104.791 Rp.6.751.092 Rp.4.353.699 Rp.419.733.741
133 Rp.11.104.791 Rp.6.820.009 Rp.4.284.782 Rp.412.913.732
134 Rp.11.104.791 Rp.6.889.630 Rp.4.215.161 Rp.406.024.102
135 Rp.11.104.791 Rp.6.959.962 Rp.4.144.829 Rp.399.064.140
136 Rp.11.104.791 Rp.7.031.011 Rp.4.073.780 Rp.392.033.129
137 Rp.11.104.791 Rp.7.102.786 Rp.4.002.005 Rp.384.930.343
138 Rp.11.104.791 Rp.7.175.294 Rp.3.929.497 Rp.377.755.049
139 Rp.11.104.791 Rp.7.248.542 Rp.3.856.249 Rp.370.506.507
140 Rp.11.104.791 Rp.7.322.537 Rp.3.782.254 Rp.363.183.970
141 Rp.11.104.791 Rp.7.397.288 Rp.3.707.503 Rp.355.786.682
142 Rp.11.104.791 Rp.7.472.802 Rp.3.631.989 Rp.348.313.880
143 Rp.11.104.791 Rp.7.549.087 Rp.3.555.704 Rp.340.764.793
144 Rp.11.104.791 Rp.7.626.150 Rp.3.478.641 Rp.333.138.643
145 Rp.11.104.791 Rp.7.704.001 Rp.3.400.790 Rp.325.434.642
146 Rp.11.104.791 Rp.7.782.646 Rp.3.322.145 Rp.317.651.996
147 Rp.11.104.791 Rp.7.862.094 Rp.3.242.697 Rp.309.789.902
148 Rp.11.104.791 Rp.7.942.352 Rp.3.162.439 Rp.301.847.550
149 Rp.11.104.791 Rp.8.023.431 Rp.3.081.360 Rp.293.824.119
150 Rp.11.104.791 Rp.8.105.336 Rp.2.999.455 Rp.285.718.783
151 Rp.11.104.791 Rp.8.188.078 Rp.2.916.713 Rp.277.530.705
152 Rp.11.104.791 Rp.8.271.665 Rp.2.833.126 Rp.269.259.040
153 Rp.11.104.791 Rp.8.356.105 Rp.2.748.686 Rp.260.902.935
154 Rp.11.104.791 Rp.8.441.407 Rp.2.663.384 Rp.252.461.528
155 Rp.11.104.791 Rp.8.527.580 Rp.2.577.211 Rp.243.933.948
156 Rp.11.104.791 Rp.8.614.632 Rp.2.490.159 Rp.235.319.316
157 Rp.11.104.791 Rp.8.702.573 Rp.2.402.218 Rp.226.616.743
158 Rp.11.104.791 Rp.8.791.412 Rp.2.313.379 Rp.217.825.331
159 Rp.11.104.791 Rp.8.881.157 Rp.2.223.634 Rp.208.944.174
160 Rp.11.104.791 Rp.8.971.819 Rp.2.132.972 Rp.199.972.355
161 Rp.11.104.791 Rp.9.063.407 Rp.2.041.384 Rp.190.908.948
162 Rp.11.104.791 Rp.9.155.929 Rp.1.948.862 Rp.181.753.019
163 Rp.11.104.791 Rp.9.249.396 Rp.1.855.395 Rp.172.503.623
164 Rp.11.104.791 Rp.9.343.817 Rp.1.760.974 Rp.163.159.806
165 Rp.11.104.791 Rp.9.439.201 Rp.1.665.590 Rp.153.720.605
166 Rp.11.104.791 Rp.9.535.560 Rp.1.569.231 Rp.144.185.045
167 Rp.11.104.791 Rp.9.632.902 Rp.1.471.889 Rp.134.552.143
168 Rp.11.104.791 Rp.9.731.238 Rp.1.373.553 Rp.124.820.905
169 Rp.11.104.791 Rp.9.830.578 Rp.1.274.213 Rp.114.990.327
170 Rp.11.104.791 Rp.9.930.931 Rp.1.173.860 Rp.105.059.396
171 Rp.11.104.791 Rp.10.032.310 Rp.1.072.481 Rp.95.027.086
172 Rp.11.104.791 Rp.10.134.723 Rp.970.068 Rp.84.892.363
173 Rp.11.104.791 Rp.10.238.181 Rp.866.610 Rp.74.654.182
174 Rp.11.104.791 Rp.10.342.696 Rp.762.095 Rp.64.311.486
175 Rp.11.104.791 Rp.10.448.278 Rp.656.513 Rp.53.863.208
176 Rp.11.104.791 Rp.10.554.937 Rp.549.854 Rp.43.308.271
177 Rp.11.104.791 Rp.10.662.686 Rp.442.105 Rp.32.645.585
178 Rp.11.104.791 Rp.10.771.534 Rp.333.257 Rp.21.874.051
179 Rp.11.104.791 Rp.10.881.493 Rp.223.298 Rp.10.992.558
180 Rp.11.104.791 Rp.10.992.558 Rp.112.216 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Cimahi
    Rp869jt
    RUMAH Dijual
    di Cimahi
    Rp869jt
    • 3
    • 2
    • 104
    • 90
    Lihat Rincian
    Rp869jt
  • RUMAH Dijual
    di Cimahi
    Rp429jt
    RUMAH Dijual
    di Cimahi
    Rp429jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp429jt
  • RUMAH Dijual
    di Cimahi
    Rp775jt
    RUMAH Dijual
    di Cimahi
    Rp775jt
    • 3
    • 2
    • 120
    • 65
    Lihat Rincian
    Rp775jt
  • RUMAH Dijual
    di Cimahi
    Rp429jt
    RUMAH Dijual
    di Cimahi
    Rp429jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp429jt
  • RUMAH Dijual
    di Cimahi
    Rp775jt
    RUMAH Dijual
    di Cimahi
    Rp775jt
    • 3
    • 2
    • 120
    • 65
    Lihat Rincian
    Rp775jt
  • RUMAH Dijual
    di Cimahi
    Rp775jt
    RUMAH Dijual
    di Cimahi
    Rp775jt
    • 3
    • 2
    • 120
    • 65
    Lihat Rincian
    Rp775jt
  • RUMAH Dijual
    di Cimahi
    Rp1,4mily
    RUMAH Dijual
    di Cimahi
    Rp1,4mily
    • 5
    • 2
    • 132
    • 192
    Lihat Rincian
    Rp1,4mily
  • RUMAH Dijual
    di Cimahi
    Rp775jt
    RUMAH Dijual
    di Cimahi
    Rp775jt
    • 3
    • 2
    • 120
    • 65
    Lihat Rincian
    Rp775jt

Best Offer