discount 175jt open inden 5unit pertama

cirebon gateway cendana cirebon bandung udin.cirebongateway@gmail.com hotel, ruko Cirebon Jawa Barat

Rp975jt
Bisa Nego Pemilik Langsung
KPR: 8,14jt/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.975.000.000 Dana Tunai yang Harus Disiapkan Rp.292.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.780.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.8.144.953 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.9.277.782 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.849.218.782
Total Pembayaran
Rp.1.929.518.782 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.780.000.000
1 Rp.8.144.953 Rp.1.969.953 Rp.6.175.000 Rp.778.030.047
2 Rp.8.144.953 Rp.1.985.548 Rp.6.159.405 Rp.776.044.499
3 Rp.8.144.953 Rp.2.001.267 Rp.6.143.686 Rp.774.043.232
4 Rp.8.144.953 Rp.2.017.111 Rp.6.127.842 Rp.772.026.121
5 Rp.8.144.953 Rp.2.033.080 Rp.6.111.873 Rp.769.993.041
6 Rp.8.144.953 Rp.2.049.175 Rp.6.095.778 Rp.767.943.866
7 Rp.8.144.953 Rp.2.065.397 Rp.6.079.556 Rp.765.878.469
8 Rp.8.144.953 Rp.2.081.748 Rp.6.063.205 Rp.763.796.721
9 Rp.8.144.953 Rp.2.098.229 Rp.6.046.724 Rp.761.698.492
10 Rp.8.144.953 Rp.2.114.840 Rp.6.030.113 Rp.759.583.652
11 Rp.8.144.953 Rp.2.131.582 Rp.6.013.371 Rp.757.452.070
12 Rp.8.144.953 Rp.2.148.457 Rp.5.996.496 Rp.755.303.613
13 Rp.8.144.953 Rp.2.165.466 Rp.5.979.487 Rp.753.138.147
14 Rp.8.144.953 Rp.2.182.609 Rp.5.962.344 Rp.750.955.538
15 Rp.8.144.953 Rp.2.199.888 Rp.5.945.065 Rp.748.755.650
16 Rp.8.144.953 Rp.2.217.304 Rp.5.927.649 Rp.746.538.346
17 Rp.8.144.953 Rp.2.234.858 Rp.5.910.095 Rp.744.303.488
18 Rp.8.144.953 Rp.2.252.550 Rp.5.892.403 Rp.742.050.938
19 Rp.8.144.953 Rp.2.270.383 Rp.5.874.570 Rp.739.780.555
20 Rp.8.144.953 Rp.2.288.357 Rp.5.856.596 Rp.737.492.198
21 Rp.8.144.953 Rp.2.306.473 Rp.5.838.480 Rp.735.185.725
22 Rp.8.144.953 Rp.2.324.733 Rp.5.820.220 Rp.732.860.992
23 Rp.8.144.953 Rp.2.343.137 Rp.5.801.816 Rp.730.517.855
24 Rp.8.144.953 Rp.2.361.687 Rp.5.783.266 Rp.728.156.168
25 Rp.8.144.953 Rp.2.380.383 Rp.5.764.570 Rp.725.775.785
26 Rp.8.144.953 Rp.2.399.228 Rp.5.745.725 Rp.723.376.557
27 Rp.8.144.953 Rp.2.418.222 Rp.5.726.731 Rp.720.958.335
28 Rp.8.144.953 Rp.2.437.366 Rp.5.707.587 Rp.718.520.969
29 Rp.8.144.953 Rp.2.456.662 Rp.5.688.291 Rp.716.064.307
30 Rp.8.144.953 Rp.2.476.111 Rp.5.668.842 Rp.713.588.196
31 Rp.8.144.953 Rp.2.495.713 Rp.5.649.240 Rp.711.092.483
32 Rp.8.144.953 Rp.2.515.471 Rp.5.629.482 Rp.708.577.012
33 Rp.8.144.953 Rp.2.535.385 Rp.5.609.568 Rp.706.041.627
34 Rp.8.144.953 Rp.2.555.457 Rp.5.589.496 Rp.703.486.170
35 Rp.8.144.953 Rp.2.575.687 Rp.5.569.266 Rp.700.910.483
36 Rp.8.144.953 Rp.2.596.078 Rp.5.548.875 Rp.698.314.405
37 Rp.9.277.782 Rp.2.149.156 Rp.7.128.626 Rp.696.165.249
38 Rp.9.277.782 Rp.2.171.095 Rp.7.106.687 Rp.693.994.154
39 Rp.9.277.782 Rp.2.193.258 Rp.7.084.524 Rp.691.800.896
40 Rp.9.277.782 Rp.2.215.648 Rp.7.062.134 Rp.689.585.248
41 Rp.9.277.782 Rp.2.238.266 Rp.7.039.516 Rp.687.346.982
42 Rp.9.277.782 Rp.2.261.115 Rp.7.016.667 Rp.685.085.867
43 Rp.9.277.782 Rp.2.284.197 Rp.6.993.585 Rp.682.801.670
44 Rp.9.277.782 Rp.2.307.515 Rp.6.970.267 Rp.680.494.155
45 Rp.9.277.782 Rp.2.331.071 Rp.6.946.711 Rp.678.163.084
46 Rp.9.277.782 Rp.2.354.867 Rp.6.922.915 Rp.675.808.217
47 Rp.9.277.782 Rp.2.378.906 Rp.6.898.876 Rp.673.429.311
48 Rp.9.277.782 Rp.2.403.191 Rp.6.874.591 Rp.671.026.120
49 Rp.9.277.782 Rp.2.427.724 Rp.6.850.058 Rp.668.598.396
50 Rp.9.277.782 Rp.2.452.507 Rp.6.825.275 Rp.666.145.889
51 Rp.9.277.782 Rp.2.477.543 Rp.6.800.239 Rp.663.668.346
52 Rp.9.277.782 Rp.2.502.834 Rp.6.774.948 Rp.661.165.512
53 Rp.9.277.782 Rp.2.528.384 Rp.6.749.398 Rp.658.637.128
54 Rp.9.277.782 Rp.2.554.195 Rp.6.723.587 Rp.656.082.933
55 Rp.9.277.782 Rp.2.580.269 Rp.6.697.513 Rp.653.502.664
56 Rp.9.277.782 Rp.2.606.609 Rp.6.671.173 Rp.650.896.055
57 Rp.9.277.782 Rp.2.633.218 Rp.6.644.564 Rp.648.262.837
58 Rp.9.277.782 Rp.2.660.099 Rp.6.617.683 Rp.645.602.738
59 Rp.9.277.782 Rp.2.687.254 Rp.6.590.528 Rp.642.915.484
60 Rp.9.277.782 Rp.2.714.686 Rp.6.563.096 Rp.640.200.798
61 Rp.9.277.782 Rp.2.742.399 Rp.6.535.383 Rp.637.458.399
62 Rp.9.277.782 Rp.2.770.394 Rp.6.507.388 Rp.634.688.005
63 Rp.9.277.782 Rp.2.798.675 Rp.6.479.107 Rp.631.889.330
64 Rp.9.277.782 Rp.2.827.245 Rp.6.450.537 Rp.629.062.085
65 Rp.9.277.782 Rp.2.856.107 Rp.6.421.675 Rp.626.205.978
66 Rp.9.277.782 Rp.2.885.263 Rp.6.392.519 Rp.623.320.715
67 Rp.9.277.782 Rp.2.914.716 Rp.6.363.066 Rp.620.405.999
68 Rp.9.277.782 Rp.2.944.471 Rp.6.333.311 Rp.617.461.528
69 Rp.9.277.782 Rp.2.974.529 Rp.6.303.253 Rp.614.486.999
70 Rp.9.277.782 Rp.3.004.894 Rp.6.272.888 Rp.611.482.105
71 Rp.9.277.782 Rp.3.035.569 Rp.6.242.213 Rp.608.446.536
72 Rp.9.277.782 Rp.3.066.557 Rp.6.211.225 Rp.605.379.979
73 Rp.9.277.782 Rp.3.097.861 Rp.6.179.921 Rp.602.282.118
74 Rp.9.277.782 Rp.3.129.485 Rp.6.148.297 Rp.599.152.633
75 Rp.9.277.782 Rp.3.161.432 Rp.6.116.350 Rp.595.991.201
76 Rp.9.277.782 Rp.3.193.705 Rp.6.084.077 Rp.592.797.496
77 Rp.9.277.782 Rp.3.226.308 Rp.6.051.474 Rp.589.571.188
78 Rp.9.277.782 Rp.3.259.243 Rp.6.018.539 Rp.586.311.945
79 Rp.9.277.782 Rp.3.292.514 Rp.5.985.268 Rp.583.019.431
80 Rp.9.277.782 Rp.3.326.125 Rp.5.951.657 Rp.579.693.306
81 Rp.9.277.782 Rp.3.360.080 Rp.5.917.702 Rp.576.333.226
82 Rp.9.277.782 Rp.3.394.380 Rp.5.883.402 Rp.572.938.846
83 Rp.9.277.782 Rp.3.429.031 Rp.5.848.751 Rp.569.509.815
84 Rp.9.277.782 Rp.3.464.036 Rp.5.813.746 Rp.566.045.779
85 Rp.9.277.782 Rp.3.499.398 Rp.5.778.384 Rp.562.546.381
86 Rp.9.277.782 Rp.3.535.121 Rp.5.742.661 Rp.559.011.260
87 Rp.9.277.782 Rp.3.571.209 Rp.5.706.573 Rp.555.440.051
88 Rp.9.277.782 Rp.3.607.665 Rp.5.670.117 Rp.551.832.386
89 Rp.9.277.782 Rp.3.644.493 Rp.5.633.289 Rp.548.187.893
90 Rp.9.277.782 Rp.3.681.697 Rp.5.596.085 Rp.544.506.196
91 Rp.9.277.782 Rp.3.719.281 Rp.5.558.501 Rp.540.786.915
92 Rp.9.277.782 Rp.3.757.249 Rp.5.520.533 Rp.537.029.666
93 Rp.9.277.782 Rp.3.795.604 Rp.5.482.178 Rp.533.234.062
94 Rp.9.277.782 Rp.3.834.351 Rp.5.443.431 Rp.529.399.711
95 Rp.9.277.782 Rp.3.873.493 Rp.5.404.289 Rp.525.526.218
96 Rp.9.277.782 Rp.3.913.035 Rp.5.364.747 Rp.521.613.183
97 Rp.9.277.782 Rp.3.952.981 Rp.5.324.801 Rp.517.660.202
98 Rp.9.277.782 Rp.3.993.334 Rp.5.284.448 Rp.513.666.868
99 Rp.9.277.782 Rp.4.034.099 Rp.5.243.683 Rp.509.632.769
100 Rp.9.277.782 Rp.4.075.281 Rp.5.202.501 Rp.505.557.488
101 Rp.9.277.782 Rp.4.116.883 Rp.5.160.899 Rp.501.440.605
102 Rp.9.277.782 Rp.4.158.909 Rp.5.118.873 Rp.497.281.696
103 Rp.9.277.782 Rp.4.201.365 Rp.5.076.417 Rp.493.080.331
104 Rp.9.277.782 Rp.4.244.254 Rp.5.033.528 Rp.488.836.077
105 Rp.9.277.782 Rp.4.287.580 Rp.4.990.202 Rp.484.548.497
106 Rp.9.277.782 Rp.4.331.349 Rp.4.946.433 Rp.480.217.148
107 Rp.9.277.782 Rp.4.375.565 Rp.4.902.217 Rp.475.841.583
108 Rp.9.277.782 Rp.4.420.233 Rp.4.857.549 Rp.471.421.350
109 Rp.9.277.782 Rp.4.465.356 Rp.4.812.426 Rp.466.955.994
110 Rp.9.277.782 Rp.4.510.940 Rp.4.766.842 Rp.462.445.054
111 Rp.9.277.782 Rp.4.556.989 Rp.4.720.793 Rp.457.888.065
112 Rp.9.277.782 Rp.4.603.508 Rp.4.674.274 Rp.453.284.557
113 Rp.9.277.782 Rp.4.650.502 Rp.4.627.280 Rp.448.634.055
114 Rp.9.277.782 Rp.4.697.976 Rp.4.579.806 Rp.443.936.079
115 Rp.9.277.782 Rp.4.745.935 Rp.4.531.847 Rp.439.190.144
116 Rp.9.277.782 Rp.4.794.383 Rp.4.483.399 Rp.434.395.761
117 Rp.9.277.782 Rp.4.843.325 Rp.4.434.457 Rp.429.552.436
118 Rp.9.277.782 Rp.4.892.768 Rp.4.385.014 Rp.424.659.668
119 Rp.9.277.782 Rp.4.942.715 Rp.4.335.067 Rp.419.716.953
120 Rp.9.277.782 Rp.4.993.171 Rp.4.284.611 Rp.414.723.782
121 Rp.9.277.782 Rp.5.044.143 Rp.4.233.639 Rp.409.679.639
122 Rp.9.277.782 Rp.5.095.636 Rp.4.182.146 Rp.404.584.003
123 Rp.9.277.782 Rp.5.147.654 Rp.4.130.128 Rp.399.436.349
124 Rp.9.277.782 Rp.5.200.203 Rp.4.077.579 Rp.394.236.146
125 Rp.9.277.782 Rp.5.253.288 Rp.4.024.494 Rp.388.982.858
126 Rp.9.277.782 Rp.5.306.915 Rp.3.970.867 Rp.383.675.943
127 Rp.9.277.782 Rp.5.361.090 Rp.3.916.692 Rp.378.314.853
128 Rp.9.277.782 Rp.5.415.818 Rp.3.861.964 Rp.372.899.035
129 Rp.9.277.782 Rp.5.471.104 Rp.3.806.678 Rp.367.427.931
130 Rp.9.277.782 Rp.5.526.955 Rp.3.750.827 Rp.361.900.976
131 Rp.9.277.782 Rp.5.583.376 Rp.3.694.406 Rp.356.317.600
132 Rp.9.277.782 Rp.5.640.373 Rp.3.637.409 Rp.350.677.227
133 Rp.9.277.782 Rp.5.697.952 Rp.3.579.830 Rp.344.979.275
134 Rp.9.277.782 Rp.5.756.119 Rp.3.521.663 Rp.339.223.156
135 Rp.9.277.782 Rp.5.814.879 Rp.3.462.903 Rp.333.408.277
136 Rp.9.277.782 Rp.5.874.239 Rp.3.403.543 Rp.327.534.038
137 Rp.9.277.782 Rp.5.934.205 Rp.3.343.577 Rp.321.599.833
138 Rp.9.277.782 Rp.5.994.784 Rp.3.282.998 Rp.315.605.049
139 Rp.9.277.782 Rp.6.055.980 Rp.3.221.802 Rp.309.549.069
140 Rp.9.277.782 Rp.6.117.802 Rp.3.159.980 Rp.303.431.267
141 Rp.9.277.782 Rp.6.180.254 Rp.3.097.528 Rp.297.251.013
142 Rp.9.277.782 Rp.6.243.345 Rp.3.034.437 Rp.291.007.668
143 Rp.9.277.782 Rp.6.307.079 Rp.2.970.703 Rp.284.700.589
144 Rp.9.277.782 Rp.6.371.463 Rp.2.906.319 Rp.278.329.126
145 Rp.9.277.782 Rp.6.436.506 Rp.2.841.276 Rp.271.892.620
146 Rp.9.277.782 Rp.6.502.212 Rp.2.775.570 Rp.265.390.408
147 Rp.9.277.782 Rp.6.568.588 Rp.2.709.194 Rp.258.821.820
148 Rp.9.277.782 Rp.6.635.643 Rp.2.642.139 Rp.252.186.177
149 Rp.9.277.782 Rp.6.703.381 Rp.2.574.401 Rp.245.482.796
150 Rp.9.277.782 Rp.6.771.812 Rp.2.505.970 Rp.238.710.984
151 Rp.9.277.782 Rp.6.840.941 Rp.2.436.841 Rp.231.870.043
152 Rp.9.277.782 Rp.6.910.775 Rp.2.367.007 Rp.224.959.268
153 Rp.9.277.782 Rp.6.981.323 Rp.2.296.459 Rp.217.977.945
154 Rp.9.277.782 Rp.7.052.590 Rp.2.225.192 Rp.210.925.355
155 Rp.9.277.782 Rp.7.124.586 Rp.2.153.196 Rp.203.800.769
156 Rp.9.277.782 Rp.7.197.316 Rp.2.080.466 Rp.196.603.453
157 Rp.9.277.782 Rp.7.270.788 Rp.2.006.994 Rp.189.332.665
158 Rp.9.277.782 Rp.7.345.011 Rp.1.932.771 Rp.181.987.654
159 Rp.9.277.782 Rp.7.419.991 Rp.1.857.791 Rp.174.567.663
160 Rp.9.277.782 Rp.7.495.737 Rp.1.782.045 Rp.167.071.926
161 Rp.9.277.782 Rp.7.572.256 Rp.1.705.526 Rp.159.499.670
162 Rp.9.277.782 Rp.7.649.556 Rp.1.628.226 Rp.151.850.114
163 Rp.9.277.782 Rp.7.727.645 Rp.1.550.137 Rp.144.122.469
164 Rp.9.277.782 Rp.7.806.532 Rp.1.471.250 Rp.136.315.937
165 Rp.9.277.782 Rp.7.886.223 Rp.1.391.559 Rp.128.429.714
166 Rp.9.277.782 Rp.7.966.729 Rp.1.311.053 Rp.120.462.985
167 Rp.9.277.782 Rp.8.048.056 Rp.1.229.726 Rp.112.414.929
168 Rp.9.277.782 Rp.8.130.213 Rp.1.147.569 Rp.104.284.716
169 Rp.9.277.782 Rp.8.213.209 Rp.1.064.573 Rp.96.071.507
170 Rp.9.277.782 Rp.8.297.052 Rp.980.730 Rp.87.774.455
171 Rp.9.277.782 Rp.8.381.751 Rp.896.031 Rp.79.392.704
172 Rp.9.277.782 Rp.8.467.315 Rp.810.467 Rp.70.925.389
173 Rp.9.277.782 Rp.8.553.752 Rp.724.030 Rp.62.371.637
174 Rp.9.277.782 Rp.8.641.072 Rp.636.710 Rp.53.730.565
175 Rp.9.277.782 Rp.8.729.282 Rp.548.500 Rp.45.001.283
176 Rp.9.277.782 Rp.8.818.394 Rp.459.388 Rp.36.182.889
177 Rp.9.277.782 Rp.8.908.415 Rp.369.367 Rp.27.274.474
178 Rp.9.277.782 Rp.8.999.355 Rp.278.427 Rp.18.275.119
179 Rp.9.277.782 Rp.9.091.223 Rp.186.559 Rp.9.183.896
180 Rp.9.277.782 Rp.9.183.896 Rp.93.752 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Cirebon
    Rp950jt
    RUMAH Dijual
    di Cirebon
    Rp950jt
    • 4
    • 3
    • 181
    • 190
    Lihat Rincian
    Rp950jt
  • RUMAH Dijual
    di Cirebon
    Rp990jt
    RUMAH Dijual
    di Cirebon
    Rp990jt
    • 3
    • 2
    • 600
    • 250
    Lihat Rincian
    Rp990jt
  • RUMAH Dijual
    di Cirebon
    Rp450jt
    RUMAH Dijual
    di Cirebon
    Rp450jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp450jt
  • RUMAH Dijual
    di Cirebon
    Rp2,75mily
    RUMAH Dijual
    di Cirebon
    Rp2,75mily
    • 4
    • 3
    • 360
    • 300
    Lihat Rincian
    Rp2,75mily
  • RUMAH Dijual
    di Cirebon
    Rp975jt
    RUMAH Dijual
    di Cirebon
    Rp975jt
    • 3
    • 2
    • 136
    • 106
    Lihat Rincian
    Rp975jt
  • RUMAH Dijual
    di Cirebon
    Rp975jt
    RUMAH Dijual
    di Cirebon
    Rp975jt
    • 4
    • 3
    • 136
    • 106
    Lihat Rincian
    Rp975jt
  • RUMAH Dijual
    di Cirebon
    Rp950jt
    RUMAH Dijual
    di Cirebon
    Rp950jt
    • 6
    • 3
    • 178
    • 130
    Lihat Rincian
    Rp950jt
  • RUMAH Dijual
    di Cirebon
    Rp1,45mily
    RUMAH Dijual
    di Cirebon
    Rp1,45mily
    • 6
    • 2
    • 450
    • 190
    Lihat Rincian
    Rp1,45mily