Dijual Rumah Villa Furnish Bandung Utara Dekat Lembang Pinggir Jalan Raya

Cisarua Lembang Bandung Barat Jawa Barat

Rp2,95mily
Bisa Nego
KPR: 24,6jt/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.2.950.000.000 Dana Tunai yang Harus Disiapkan Rp.885.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.360.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.24.643.703 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.28.071.237 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.569.431.415
Total Pembayaran
Rp.5.838.031.415 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.2.360.000.000
1 Rp.24.643.703 Rp.5.960.370 Rp.18.683.333 Rp.2.354.039.630
2 Rp.24.643.703 Rp.6.007.556 Rp.18.636.147 Rp.2.348.032.074
3 Rp.24.643.703 Rp.6.055.116 Rp.18.588.587 Rp.2.341.976.958
4 Rp.24.643.703 Rp.6.103.052 Rp.18.540.651 Rp.2.335.873.906
5 Rp.24.643.703 Rp.6.151.368 Rp.18.492.335 Rp.2.329.722.538
6 Rp.24.643.703 Rp.6.200.066 Rp.18.443.637 Rp.2.323.522.472
7 Rp.24.643.703 Rp.6.249.150 Rp.18.394.553 Rp.2.317.273.322
8 Rp.24.643.703 Rp.6.298.623 Rp.18.345.080 Rp.2.310.974.699
9 Rp.24.643.703 Rp.6.348.487 Rp.18.295.216 Rp.2.304.626.212
10 Rp.24.643.703 Rp.6.398.745 Rp.18.244.958 Rp.2.298.227.467
11 Rp.24.643.703 Rp.6.449.402 Rp.18.194.301 Rp.2.291.778.065
12 Rp.24.643.703 Rp.6.500.460 Rp.18.143.243 Rp.2.285.277.605
13 Rp.24.643.703 Rp.6.551.922 Rp.18.091.781 Rp.2.278.725.683
14 Rp.24.643.703 Rp.6.603.791 Rp.18.039.912 Rp.2.272.121.892
15 Rp.24.643.703 Rp.6.656.071 Rp.17.987.632 Rp.2.265.465.821
16 Rp.24.643.703 Rp.6.708.765 Rp.17.934.938 Rp.2.258.757.056
17 Rp.24.643.703 Rp.6.761.876 Rp.17.881.827 Rp.2.251.995.180
18 Rp.24.643.703 Rp.6.815.408 Rp.17.828.295 Rp.2.245.179.772
19 Rp.24.643.703 Rp.6.869.363 Rp.17.774.340 Rp.2.238.310.409
20 Rp.24.643.703 Rp.6.923.746 Rp.17.719.957 Rp.2.231.386.663
21 Rp.24.643.703 Rp.6.978.559 Rp.17.665.144 Rp.2.224.408.104
22 Rp.24.643.703 Rp.7.033.806 Rp.17.609.897 Rp.2.217.374.298
23 Rp.24.643.703 Rp.7.089.490 Rp.17.554.213 Rp.2.210.284.808
24 Rp.24.643.703 Rp.7.145.615 Rp.17.498.088 Rp.2.203.139.193
25 Rp.24.643.703 Rp.7.202.184 Rp.17.441.519 Rp.2.195.937.009
26 Rp.24.643.703 Rp.7.259.202 Rp.17.384.501 Rp.2.188.677.807
27 Rp.24.643.703 Rp.7.316.670 Rp.17.327.033 Rp.2.181.361.137
28 Rp.24.643.703 Rp.7.374.594 Rp.17.269.109 Rp.2.173.986.543
29 Rp.24.643.703 Rp.7.432.976 Rp.17.210.727 Rp.2.166.553.567
30 Rp.24.643.703 Rp.7.491.821 Rp.17.151.882 Rp.2.159.061.746
31 Rp.24.643.703 Rp.7.551.131 Rp.17.092.572 Rp.2.151.510.615
32 Rp.24.643.703 Rp.7.610.911 Rp.17.032.792 Rp.2.143.899.704
33 Rp.24.643.703 Rp.7.671.164 Rp.16.972.539 Rp.2.136.228.540
34 Rp.24.643.703 Rp.7.731.894 Rp.16.911.809 Rp.2.128.496.646
35 Rp.24.643.703 Rp.7.793.105 Rp.16.850.598 Rp.2.120.703.541
36 Rp.24.643.703 Rp.7.854.800 Rp.16.788.903 Rp.2.112.848.741
37 Rp.28.071.237 Rp.6.502.573 Rp.21.568.664 Rp.2.106.346.168
38 Rp.28.071.237 Rp.6.568.953 Rp.21.502.284 Rp.2.099.777.215
39 Rp.28.071.237 Rp.6.636.011 Rp.21.435.226 Rp.2.093.141.204
40 Rp.28.071.237 Rp.6.703.754 Rp.21.367.483 Rp.2.086.437.450
41 Rp.28.071.237 Rp.6.772.188 Rp.21.299.049 Rp.2.079.665.262
42 Rp.28.071.237 Rp.6.841.321 Rp.21.229.916 Rp.2.072.823.941
43 Rp.28.071.237 Rp.6.911.159 Rp.21.160.078 Rp.2.065.912.782
44 Rp.28.071.237 Rp.6.981.711 Rp.21.089.526 Rp.2.058.931.071
45 Rp.28.071.237 Rp.7.052.982 Rp.21.018.255 Rp.2.051.878.089
46 Rp.28.071.237 Rp.7.124.982 Rp.20.946.255 Rp.2.044.753.107
47 Rp.28.071.237 Rp.7.197.716 Rp.20.873.521 Rp.2.037.555.391
48 Rp.28.071.237 Rp.7.271.192 Rp.20.800.045 Rp.2.030.284.199
49 Rp.28.071.237 Rp.7.345.419 Rp.20.725.818 Rp.2.022.938.780
50 Rp.28.071.237 Rp.7.420.404 Rp.20.650.833 Rp.2.015.518.376
51 Rp.28.071.237 Rp.7.496.154 Rp.20.575.083 Rp.2.008.022.222
52 Rp.28.071.237 Rp.7.572.677 Rp.20.498.560 Rp.2.000.449.545
53 Rp.28.071.237 Rp.7.649.981 Rp.20.421.256 Rp.1.992.799.564
54 Rp.28.071.237 Rp.7.728.075 Rp.20.343.162 Rp.1.985.071.489
55 Rp.28.071.237 Rp.7.806.966 Rp.20.264.271 Rp.1.977.264.523
56 Rp.28.071.237 Rp.7.886.662 Rp.20.184.575 Rp.1.969.377.861
57 Rp.28.071.237 Rp.7.967.171 Rp.20.104.066 Rp.1.961.410.690
58 Rp.28.071.237 Rp.8.048.503 Rp.20.022.734 Rp.1.953.362.187
59 Rp.28.071.237 Rp.8.130.665 Rp.19.940.572 Rp.1.945.231.522
60 Rp.28.071.237 Rp.8.213.665 Rp.19.857.572 Rp.1.937.017.857
61 Rp.28.071.237 Rp.8.297.513 Rp.19.773.724 Rp.1.928.720.344
62 Rp.28.071.237 Rp.8.382.217 Rp.19.689.020 Rp.1.920.338.127
63 Rp.28.071.237 Rp.8.467.785 Rp.19.603.452 Rp.1.911.870.342
64 Rp.28.071.237 Rp.8.554.227 Rp.19.517.010 Rp.1.903.316.115
65 Rp.28.071.237 Rp.8.641.552 Rp.19.429.685 Rp.1.894.674.563
66 Rp.28.071.237 Rp.8.729.768 Rp.19.341.469 Rp.1.885.944.795
67 Rp.28.071.237 Rp.8.818.884 Rp.19.252.353 Rp.1.877.125.911
68 Rp.28.071.237 Rp.8.908.910 Rp.19.162.327 Rp.1.868.217.001
69 Rp.28.071.237 Rp.8.999.855 Rp.19.071.382 Rp.1.859.217.146
70 Rp.28.071.237 Rp.9.091.729 Rp.18.979.508 Rp.1.850.125.417
71 Rp.28.071.237 Rp.9.184.540 Rp.18.886.697 Rp.1.840.940.877
72 Rp.28.071.237 Rp.9.278.299 Rp.18.792.938 Rp.1.831.662.578
73 Rp.28.071.237 Rp.9.373.015 Rp.18.698.222 Rp.1.822.289.563
74 Rp.28.071.237 Rp.9.468.698 Rp.18.602.539 Rp.1.812.820.865
75 Rp.28.071.237 Rp.9.565.357 Rp.18.505.880 Rp.1.803.255.508
76 Rp.28.071.237 Rp.9.663.004 Rp.18.408.233 Rp.1.793.592.504
77 Rp.28.071.237 Rp.9.761.647 Rp.18.309.590 Rp.1.783.830.857
78 Rp.28.071.237 Rp.9.861.297 Rp.18.209.940 Rp.1.773.969.560
79 Rp.28.071.237 Rp.9.961.964 Rp.18.109.273 Rp.1.764.007.596
80 Rp.28.071.237 Rp.10.063.659 Rp.18.007.578 Rp.1.753.943.937
81 Rp.28.071.237 Rp.10.166.393 Rp.17.904.844 Rp.1.743.777.544
82 Rp.28.071.237 Rp.10.270.175 Rp.17.801.062 Rp.1.733.507.369
83 Rp.28.071.237 Rp.10.375.016 Rp.17.696.221 Rp.1.723.132.353
84 Rp.28.071.237 Rp.10.480.928 Rp.17.590.309 Rp.1.712.651.425
85 Rp.28.071.237 Rp.10.587.920 Rp.17.483.317 Rp.1.702.063.505
86 Rp.28.071.237 Rp.10.696.005 Rp.17.375.232 Rp.1.691.367.500
87 Rp.28.071.237 Rp.10.805.194 Rp.17.266.043 Rp.1.680.562.306
88 Rp.28.071.237 Rp.10.915.497 Rp.17.155.740 Rp.1.669.646.809
89 Rp.28.071.237 Rp.11.026.926 Rp.17.044.311 Rp.1.658.619.883
90 Rp.28.071.237 Rp.11.139.492 Rp.16.931.745 Rp.1.647.480.391
91 Rp.28.071.237 Rp.11.253.208 Rp.16.818.029 Rp.1.636.227.183
92 Rp.28.071.237 Rp.11.368.085 Rp.16.703.152 Rp.1.624.859.098
93 Rp.28.071.237 Rp.11.484.134 Rp.16.587.103 Rp.1.613.374.964
94 Rp.28.071.237 Rp.11.601.368 Rp.16.469.869 Rp.1.601.773.596
95 Rp.28.071.237 Rp.11.719.798 Rp.16.351.439 Rp.1.590.053.798
96 Rp.28.071.237 Rp.11.839.438 Rp.16.231.799 Rp.1.578.214.360
97 Rp.28.071.237 Rp.11.960.299 Rp.16.110.938 Rp.1.566.254.061
98 Rp.28.071.237 Rp.12.082.393 Rp.15.988.844 Rp.1.554.171.668
99 Rp.28.071.237 Rp.12.205.735 Rp.15.865.502 Rp.1.541.965.933
100 Rp.28.071.237 Rp.12.330.335 Rp.15.740.902 Rp.1.529.635.598
101 Rp.28.071.237 Rp.12.456.207 Rp.15.615.030 Rp.1.517.179.391
102 Rp.28.071.237 Rp.12.583.364 Rp.15.487.873 Rp.1.504.596.027
103 Rp.28.071.237 Rp.12.711.819 Rp.15.359.418 Rp.1.491.884.208
104 Rp.28.071.237 Rp.12.841.586 Rp.15.229.651 Rp.1.479.042.622
105 Rp.28.071.237 Rp.12.972.677 Rp.15.098.560 Rp.1.466.069.945
106 Rp.28.071.237 Rp.13.105.106 Rp.14.966.131 Rp.1.452.964.839
107 Rp.28.071.237 Rp.13.238.888 Rp.14.832.349 Rp.1.439.725.951
108 Rp.28.071.237 Rp.13.374.035 Rp.14.697.202 Rp.1.426.351.916
109 Rp.28.071.237 Rp.13.510.561 Rp.14.560.676 Rp.1.412.841.355
110 Rp.28.071.237 Rp.13.648.482 Rp.14.422.755 Rp.1.399.192.873
111 Rp.28.071.237 Rp.13.787.810 Rp.14.283.427 Rp.1.385.405.063
112 Rp.28.071.237 Rp.13.928.560 Rp.14.142.677 Rp.1.371.476.503
113 Rp.28.071.237 Rp.14.070.748 Rp.14.000.489 Rp.1.357.405.755
114 Rp.28.071.237 Rp.14.214.387 Rp.13.856.850 Rp.1.343.191.368
115 Rp.28.071.237 Rp.14.359.492 Rp.13.711.745 Rp.1.328.831.876
116 Rp.28.071.237 Rp.14.506.078 Rp.13.565.159 Rp.1.314.325.798
117 Rp.28.071.237 Rp.14.654.161 Rp.13.417.076 Rp.1.299.671.637
118 Rp.28.071.237 Rp.14.803.756 Rp.13.267.481 Rp.1.284.867.881
119 Rp.28.071.237 Rp.14.954.877 Rp.13.116.360 Rp.1.269.913.004
120 Rp.28.071.237 Rp.15.107.542 Rp.12.963.695 Rp.1.254.805.462
121 Rp.28.071.237 Rp.15.261.765 Rp.12.809.472 Rp.1.239.543.697
122 Rp.28.071.237 Rp.15.417.562 Rp.12.653.675 Rp.1.224.126.135
123 Rp.28.071.237 Rp.15.574.949 Rp.12.496.288 Rp.1.208.551.186
124 Rp.28.071.237 Rp.15.733.944 Rp.12.337.293 Rp.1.192.817.242
125 Rp.28.071.237 Rp.15.894.561 Rp.12.176.676 Rp.1.176.922.681
126 Rp.28.071.237 Rp.16.056.818 Rp.12.014.419 Rp.1.160.865.863
127 Rp.28.071.237 Rp.16.220.731 Rp.11.850.506 Rp.1.144.645.132
128 Rp.28.071.237 Rp.16.386.318 Rp.11.684.919 Rp.1.128.258.814
129 Rp.28.071.237 Rp.16.553.595 Rp.11.517.642 Rp.1.111.705.219
130 Rp.28.071.237 Rp.16.722.580 Rp.11.348.657 Rp.1.094.982.639
131 Rp.28.071.237 Rp.16.893.289 Rp.11.177.948 Rp.1.078.089.350
132 Rp.28.071.237 Rp.17.065.742 Rp.11.005.495 Rp.1.061.023.608
133 Rp.28.071.237 Rp.17.239.954 Rp.10.831.283 Rp.1.043.783.654
134 Rp.28.071.237 Rp.17.415.946 Rp.10.655.291 Rp.1.026.367.708
135 Rp.28.071.237 Rp.17.593.733 Rp.10.477.504 Rp.1.008.773.975
136 Rp.28.071.237 Rp.17.773.336 Rp.10.297.901 Rp.991.000.639
137 Rp.28.071.237 Rp.17.954.772 Rp.10.116.465 Rp.973.045.867
138 Rp.28.071.237 Rp.18.138.060 Rp.9.933.177 Rp.954.907.807
139 Rp.28.071.237 Rp.18.323.220 Rp.9.748.017 Rp.936.584.587
140 Rp.28.071.237 Rp.18.510.269 Rp.9.560.968 Rp.918.074.318
141 Rp.28.071.237 Rp.18.699.228 Rp.9.372.009 Rp.899.375.090
142 Rp.28.071.237 Rp.18.890.116 Rp.9.181.121 Rp.880.484.974
143 Rp.28.071.237 Rp.19.082.953 Rp.8.988.284 Rp.861.402.021
144 Rp.28.071.237 Rp.19.277.758 Rp.8.793.479 Rp.842.124.263
145 Rp.28.071.237 Rp.19.474.552 Rp.8.596.685 Rp.822.649.711
146 Rp.28.071.237 Rp.19.673.355 Rp.8.397.882 Rp.802.976.356
147 Rp.28.071.237 Rp.19.874.187 Rp.8.197.050 Rp.783.102.169
148 Rp.28.071.237 Rp.20.077.069 Rp.7.994.168 Rp.763.025.100
149 Rp.28.071.237 Rp.20.282.022 Rp.7.789.215 Rp.742.743.078
150 Rp.28.071.237 Rp.20.489.068 Rp.7.582.169 Rp.722.254.010
151 Rp.28.071.237 Rp.20.698.227 Rp.7.373.010 Rp.701.555.783
152 Rp.28.071.237 Rp.20.909.522 Rp.7.161.715 Rp.680.646.261
153 Rp.28.071.237 Rp.21.122.973 Rp.6.948.264 Rp.659.523.288
154 Rp.28.071.237 Rp.21.338.603 Rp.6.732.634 Rp.638.184.685
155 Rp.28.071.237 Rp.21.556.435 Rp.6.514.802 Rp.616.628.250
156 Rp.28.071.237 Rp.21.776.490 Rp.6.294.747 Rp.594.851.760
157 Rp.28.071.237 Rp.21.998.792 Rp.6.072.445 Rp.572.852.968
158 Rp.28.071.237 Rp.22.223.363 Rp.5.847.874 Rp.550.629.605
159 Rp.28.071.237 Rp.22.450.226 Rp.5.621.011 Rp.528.179.379
160 Rp.28.071.237 Rp.22.679.406 Rp.5.391.831 Rp.505.499.973
161 Rp.28.071.237 Rp.22.910.925 Rp.5.160.312 Rp.482.589.048
162 Rp.28.071.237 Rp.23.144.807 Rp.4.926.430 Rp.459.444.241
163 Rp.28.071.237 Rp.23.381.077 Rp.4.690.160 Rp.436.063.164
164 Rp.28.071.237 Rp.23.619.759 Rp.4.451.478 Rp.412.443.405
165 Rp.28.071.237 Rp.23.860.877 Rp.4.210.360 Rp.388.582.528
166 Rp.28.071.237 Rp.24.104.457 Rp.3.966.780 Rp.364.478.071
167 Rp.28.071.237 Rp.24.350.523 Rp.3.720.714 Rp.340.127.548
168 Rp.28.071.237 Rp.24.599.102 Rp.3.472.135 Rp.315.528.446
169 Rp.28.071.237 Rp.24.850.217 Rp.3.221.020 Rp.290.678.229
170 Rp.28.071.237 Rp.25.103.897 Rp.2.967.340 Rp.265.574.332
171 Rp.28.071.237 Rp.25.360.166 Rp.2.711.071 Rp.240.214.166
172 Rp.28.071.237 Rp.25.619.051 Rp.2.452.186 Rp.214.595.115
173 Rp.28.071.237 Rp.25.880.579 Rp.2.190.658 Rp.188.714.536
174 Rp.28.071.237 Rp.26.144.776 Rp.1.926.461 Rp.162.569.760
175 Rp.28.071.237 Rp.26.411.671 Rp.1.659.566 Rp.136.158.089
176 Rp.28.071.237 Rp.26.681.290 Rp.1.389.947 Rp.109.476.799
177 Rp.28.071.237 Rp.26.953.661 Rp.1.117.576 Rp.82.523.138
178 Rp.28.071.237 Rp.27.228.813 Rp.842.424 Rp.55.294.325
179 Rp.28.071.237 Rp.27.506.774 Rp.564.463 Rp.27.787.551
180 Rp.28.071.237 Rp.27.787.551 Rp.283.665 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp618jt
    RUMAH Dijual
    di Bandung
    Rp618jt
    • 2
    • 1
    • 77
    • 55
    Lihat Rincian
    Rp618jt
  • RUKO Dijual
    di Bandung
    Rp585jt
    RUKO Dijual
    di Bandung
    Rp585jt
    • 1
    • 1
    • 40
    • 54
    Lihat Rincian
    Rp585jt
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily
  • TANAH Dijual
    di Bandung
    Rp3,37mily
    Terjual
    TANAH Dijual
    di Bandung
    Rp3,37mily
    • 375
    Lihat Rincian
    Rp3,37mily
  • KOST Disewa
    di Bandung
    Rp1,7jt/bln
    KOST Disewa
    di Bandung
    Rp1,7jt/bln
    • 11
    • 11
    • 2000
    Lihat Rincian
    Rp1,7jt/bln
  • KOST Disewa
    di Bandung
    Rp3,5jt/bln
    KOST Disewa
    di Bandung
    Rp3,5jt/bln
    • 1
    • 1
    • 40
    Lihat Rincian
    Rp3,5jt/bln
  • RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    • 4
    • 3
    • 385
    • 300
    Lihat Rincian
    Rp3,1mily

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