Jual Rumah di Tanah Baru Beji Depok- Premium Minimalis

TigaLaku Residence TigaLaku Residence jalan hasan niung 8 Tanah Baru Beji Depok jalan Hasan Niung 8 Tanah Baru Beji Depok Tanah Baru Beji Depok Depok Jawa Barat

Rp730jt
Bisa Nego Pemilik Langsung
KPR: 6,09jt/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.730.000.000 Dana Tunai yang Harus Disiapkan Rp.219.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.584.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.6.098.272 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.6.946.442 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.635.825.394
Total Pembayaran
Rp.1.444.665.394 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.584.000.000
1 Rp.6.098.272 Rp.1.474.939 Rp.4.623.333 Rp.582.525.061
2 Rp.6.098.272 Rp.1.486.615 Rp.4.611.657 Rp.581.038.446
3 Rp.6.098.272 Rp.1.498.384 Rp.4.599.888 Rp.579.540.062
4 Rp.6.098.272 Rp.1.510.247 Rp.4.588.025 Rp.578.029.815
5 Rp.6.098.272 Rp.1.522.203 Rp.4.576.069 Rp.576.507.612
6 Rp.6.098.272 Rp.1.534.253 Rp.4.564.019 Rp.574.973.359
7 Rp.6.098.272 Rp.1.546.400 Rp.4.551.872 Rp.573.426.959
8 Rp.6.098.272 Rp.1.558.642 Rp.4.539.630 Rp.571.868.317
9 Rp.6.098.272 Rp.1.570.981 Rp.4.527.291 Rp.570.297.336
10 Rp.6.098.272 Rp.1.583.418 Rp.4.514.854 Rp.568.713.918
11 Rp.6.098.272 Rp.1.595.953 Rp.4.502.319 Rp.567.117.965
12 Rp.6.098.272 Rp.1.608.588 Rp.4.489.684 Rp.565.509.377
13 Rp.6.098.272 Rp.1.621.323 Rp.4.476.949 Rp.563.888.054
14 Rp.6.098.272 Rp.1.634.158 Rp.4.464.114 Rp.562.253.896
15 Rp.6.098.272 Rp.1.647.095 Rp.4.451.177 Rp.560.606.801
16 Rp.6.098.272 Rp.1.660.135 Rp.4.438.137 Rp.558.946.666
17 Rp.6.098.272 Rp.1.673.278 Rp.4.424.994 Rp.557.273.388
18 Rp.6.098.272 Rp.1.686.524 Rp.4.411.748 Rp.555.586.864
19 Rp.6.098.272 Rp.1.699.876 Rp.4.398.396 Rp.553.886.988
20 Rp.6.098.272 Rp.1.713.333 Rp.4.384.939 Rp.552.173.655
21 Rp.6.098.272 Rp.1.726.897 Rp.4.371.375 Rp.550.446.758
22 Rp.6.098.272 Rp.1.740.568 Rp.4.357.704 Rp.548.706.190
23 Rp.6.098.272 Rp.1.754.348 Rp.4.343.924 Rp.546.951.842
24 Rp.6.098.272 Rp.1.768.237 Rp.4.330.035 Rp.545.183.605
25 Rp.6.098.272 Rp.1.782.235 Rp.4.316.037 Rp.543.401.370
26 Rp.6.098.272 Rp.1.796.344 Rp.4.301.928 Rp.541.605.026
27 Rp.6.098.272 Rp.1.810.566 Rp.4.287.706 Rp.539.794.460
28 Rp.6.098.272 Rp.1.824.899 Rp.4.273.373 Rp.537.969.561
29 Rp.6.098.272 Rp.1.839.346 Rp.4.258.926 Rp.536.130.215
30 Rp.6.098.272 Rp.1.853.908 Rp.4.244.364 Rp.534.276.307
31 Rp.6.098.272 Rp.1.868.585 Rp.4.229.687 Rp.532.407.722
32 Rp.6.098.272 Rp.1.883.378 Rp.4.214.894 Rp.530.524.344
33 Rp.6.098.272 Rp.1.898.288 Rp.4.199.984 Rp.528.626.056
34 Rp.6.098.272 Rp.1.913.316 Rp.4.184.956 Rp.526.712.740
35 Rp.6.098.272 Rp.1.928.463 Rp.4.169.809 Rp.524.784.277
36 Rp.6.098.272 Rp.1.943.730 Rp.4.154.542 Rp.522.840.547
37 Rp.6.946.442 Rp.1.609.111 Rp.5.337.331 Rp.521.231.436
38 Rp.6.946.442 Rp.1.625.538 Rp.5.320.904 Rp.519.605.898
39 Rp.6.946.442 Rp.1.642.132 Rp.5.304.310 Rp.517.963.766
40 Rp.6.946.442 Rp.1.658.895 Rp.5.287.547 Rp.516.304.871
41 Rp.6.946.442 Rp.1.675.830 Rp.5.270.612 Rp.514.629.041
42 Rp.6.946.442 Rp.1.692.937 Rp.5.253.505 Rp.512.936.104
43 Rp.6.946.442 Rp.1.710.219 Rp.5.236.223 Rp.511.225.885
44 Rp.6.946.442 Rp.1.727.678 Rp.5.218.764 Rp.509.498.207
45 Rp.6.946.442 Rp.1.745.314 Rp.5.201.128 Rp.507.752.893
46 Rp.6.946.442 Rp.1.763.131 Rp.5.183.311 Rp.505.989.762
47 Rp.6.946.442 Rp.1.781.130 Rp.5.165.312 Rp.504.208.632
48 Rp.6.946.442 Rp.1.799.312 Rp.5.147.130 Rp.502.409.320
49 Rp.6.946.442 Rp.1.817.680 Rp.5.128.762 Rp.500.591.640
50 Rp.6.946.442 Rp.1.836.236 Rp.5.110.206 Rp.498.755.404
51 Rp.6.946.442 Rp.1.854.981 Rp.5.091.461 Rp.496.900.423
52 Rp.6.946.442 Rp.1.873.917 Rp.5.072.525 Rp.495.026.506
53 Rp.6.946.442 Rp.1.893.046 Rp.5.053.396 Rp.493.133.460
54 Rp.6.946.442 Rp.1.912.371 Rp.5.034.071 Rp.491.221.089
55 Rp.6.946.442 Rp.1.931.893 Rp.5.014.549 Rp.489.289.196
56 Rp.6.946.442 Rp.1.951.615 Rp.4.994.827 Rp.487.337.581
57 Rp.6.946.442 Rp.1.971.538 Rp.4.974.904 Rp.485.366.043
58 Rp.6.946.442 Rp.1.991.664 Rp.4.954.778 Rp.483.374.379
59 Rp.6.946.442 Rp.2.011.995 Rp.4.934.447 Rp.481.362.384
60 Rp.6.946.442 Rp.2.032.534 Rp.4.913.908 Rp.479.329.850
61 Rp.6.946.442 Rp.2.053.283 Rp.4.893.159 Rp.477.276.567
62 Rp.6.946.442 Rp.2.074.244 Rp.4.872.198 Rp.475.202.323
63 Rp.6.946.442 Rp.2.095.418 Rp.4.851.024 Rp.473.106.905
64 Rp.6.946.442 Rp.2.116.809 Rp.4.829.633 Rp.470.990.096
65 Rp.6.946.442 Rp.2.138.418 Rp.4.808.024 Rp.468.851.678
66 Rp.6.946.442 Rp.2.160.248 Rp.4.786.194 Rp.466.691.430
67 Rp.6.946.442 Rp.2.182.300 Rp.4.764.142 Rp.464.509.130
68 Rp.6.946.442 Rp.2.204.578 Rp.4.741.864 Rp.462.304.552
69 Rp.6.946.442 Rp.2.227.083 Rp.4.719.359 Rp.460.077.469
70 Rp.6.946.442 Rp.2.249.818 Rp.4.696.624 Rp.457.827.651
71 Rp.6.946.442 Rp.2.272.785 Rp.4.673.657 Rp.455.554.866
72 Rp.6.946.442 Rp.2.295.986 Rp.4.650.456 Rp.453.258.880
73 Rp.6.946.442 Rp.2.319.424 Rp.4.627.018 Rp.450.939.456
74 Rp.6.946.442 Rp.2.343.102 Rp.4.603.340 Rp.448.596.354
75 Rp.6.946.442 Rp.2.367.021 Rp.4.579.421 Rp.446.229.333
76 Rp.6.946.442 Rp.2.391.184 Rp.4.555.258 Rp.443.838.149
77 Rp.6.946.442 Rp.2.415.594 Rp.4.530.848 Rp.441.422.555
78 Rp.6.946.442 Rp.2.440.253 Rp.4.506.189 Rp.438.982.302
79 Rp.6.946.442 Rp.2.465.164 Rp.4.481.278 Rp.436.517.138
80 Rp.6.946.442 Rp.2.490.330 Rp.4.456.112 Rp.434.026.808
81 Rp.6.946.442 Rp.2.515.752 Rp.4.430.690 Rp.431.511.056
82 Rp.6.946.442 Rp.2.541.433 Rp.4.405.009 Rp.428.969.623
83 Rp.6.946.442 Rp.2.567.377 Rp.4.379.065 Rp.426.402.246
84 Rp.6.946.442 Rp.2.593.586 Rp.4.352.856 Rp.423.808.660
85 Rp.6.946.442 Rp.2.620.062 Rp.4.326.380 Rp.421.188.598
86 Rp.6.946.442 Rp.2.646.808 Rp.4.299.634 Rp.418.541.790
87 Rp.6.946.442 Rp.2.673.828 Rp.4.272.614 Rp.415.867.962
88 Rp.6.946.442 Rp.2.701.123 Rp.4.245.319 Rp.413.166.839
89 Rp.6.946.442 Rp.2.728.697 Rp.4.217.745 Rp.410.438.142
90 Rp.6.946.442 Rp.2.756.553 Rp.4.189.889 Rp.407.681.589
91 Rp.6.946.442 Rp.2.784.692 Rp.4.161.750 Rp.404.896.897
92 Rp.6.946.442 Rp.2.813.120 Rp.4.133.322 Rp.402.083.777
93 Rp.6.946.442 Rp.2.841.837 Rp.4.104.605 Rp.399.241.940
94 Rp.6.946.442 Rp.2.870.847 Rp.4.075.595 Rp.396.371.093
95 Rp.6.946.442 Rp.2.900.154 Rp.4.046.288 Rp.393.470.939
96 Rp.6.946.442 Rp.2.929.759 Rp.4.016.683 Rp.390.541.180
97 Rp.6.946.442 Rp.2.959.667 Rp.3.986.775 Rp.387.581.513
98 Rp.6.946.442 Rp.2.989.881 Rp.3.956.561 Rp.384.591.632
99 Rp.6.946.442 Rp.3.020.402 Rp.3.926.040 Rp.381.571.230
100 Rp.6.946.442 Rp.3.051.236 Rp.3.895.206 Rp.378.519.994
101 Rp.6.946.442 Rp.3.082.384 Rp.3.864.058 Rp.375.437.610
102 Rp.6.946.442 Rp.3.113.850 Rp.3.832.592 Rp.372.323.760
103 Rp.6.946.442 Rp.3.145.637 Rp.3.800.805 Rp.369.178.123
104 Rp.6.946.442 Rp.3.177.749 Rp.3.768.693 Rp.366.000.374
105 Rp.6.946.442 Rp.3.210.188 Rp.3.736.254 Rp.362.790.186
106 Rp.6.946.442 Rp.3.242.959 Rp.3.703.483 Rp.359.547.227
107 Rp.6.946.442 Rp.3.276.064 Rp.3.670.378 Rp.356.271.163
108 Rp.6.946.442 Rp.3.309.507 Rp.3.636.935 Rp.352.961.656
109 Rp.6.946.442 Rp.3.343.292 Rp.3.603.150 Rp.349.618.364
110 Rp.6.946.442 Rp.3.377.421 Rp.3.569.021 Rp.346.240.943
111 Rp.6.946.442 Rp.3.411.899 Rp.3.534.543 Rp.342.829.044
112 Rp.6.946.442 Rp.3.446.729 Rp.3.499.713 Rp.339.382.315
113 Rp.6.946.442 Rp.3.481.914 Rp.3.464.528 Rp.335.900.401
114 Rp.6.946.442 Rp.3.517.459 Rp.3.428.983 Rp.332.382.942
115 Rp.6.946.442 Rp.3.553.366 Rp.3.393.076 Rp.328.829.576
116 Rp.6.946.442 Rp.3.589.640 Rp.3.356.802 Rp.325.239.936
117 Rp.6.946.442 Rp.3.626.284 Rp.3.320.158 Rp.321.613.652
118 Rp.6.946.442 Rp.3.663.303 Rp.3.283.139 Rp.317.950.349
119 Rp.6.946.442 Rp.3.700.699 Rp.3.245.743 Rp.314.249.650
120 Rp.6.946.442 Rp.3.738.477 Rp.3.207.965 Rp.310.511.173
121 Rp.6.946.442 Rp.3.776.640 Rp.3.169.802 Rp.306.734.533
122 Rp.6.946.442 Rp.3.815.194 Rp.3.131.248 Rp.302.919.339
123 Rp.6.946.442 Rp.3.854.140 Rp.3.092.302 Rp.299.065.199
124 Rp.6.946.442 Rp.3.893.485 Rp.3.052.957 Rp.295.171.714
125 Rp.6.946.442 Rp.3.933.231 Rp.3.013.211 Rp.291.238.483
126 Rp.6.946.442 Rp.3.973.382 Rp.2.973.060 Rp.287.265.101
127 Rp.6.946.442 Rp.4.013.944 Rp.2.932.498 Rp.283.251.157
128 Rp.6.946.442 Rp.4.054.920 Rp.2.891.522 Rp.279.196.237
129 Rp.6.946.442 Rp.4.096.314 Rp.2.850.128 Rp.275.099.923
130 Rp.6.946.442 Rp.4.138.130 Rp.2.808.312 Rp.270.961.793
131 Rp.6.946.442 Rp.4.180.374 Rp.2.766.068 Rp.266.781.419
132 Rp.6.946.442 Rp.4.223.048 Rp.2.723.394 Rp.262.558.371
133 Rp.6.946.442 Rp.4.266.159 Rp.2.680.283 Rp.258.292.212
134 Rp.6.946.442 Rp.4.309.709 Rp.2.636.733 Rp.253.982.503
135 Rp.6.946.442 Rp.4.353.704 Rp.2.592.738 Rp.249.628.799
136 Rp.6.946.442 Rp.4.398.148 Rp.2.548.294 Rp.245.230.651
137 Rp.6.946.442 Rp.4.443.046 Rp.2.503.396 Rp.240.787.605
138 Rp.6.946.442 Rp.4.488.402 Rp.2.458.040 Rp.236.299.203
139 Rp.6.946.442 Rp.4.534.221 Rp.2.412.221 Rp.231.764.982
140 Rp.6.946.442 Rp.4.580.508 Rp.2.365.934 Rp.227.184.474
141 Rp.6.946.442 Rp.4.627.267 Rp.2.319.175 Rp.222.557.207
142 Rp.6.946.442 Rp.4.674.504 Rp.2.271.938 Rp.217.882.703
143 Rp.6.946.442 Rp.4.722.223 Rp.2.224.219 Rp.213.160.480
144 Rp.6.946.442 Rp.4.770.429 Rp.2.176.013 Rp.208.390.051
145 Rp.6.946.442 Rp.4.819.127 Rp.2.127.315 Rp.203.570.924
146 Rp.6.946.442 Rp.4.868.322 Rp.2.078.120 Rp.198.702.602
147 Rp.6.946.442 Rp.4.918.020 Rp.2.028.422 Rp.193.784.582
148 Rp.6.946.442 Rp.4.968.224 Rp.1.978.218 Rp.188.816.358
149 Rp.6.946.442 Rp.5.018.942 Rp.1.927.500 Rp.183.797.416
150 Rp.6.946.442 Rp.5.070.177 Rp.1.876.265 Rp.178.727.239
151 Rp.6.946.442 Rp.5.121.935 Rp.1.824.507 Rp.173.605.304
152 Rp.6.946.442 Rp.5.174.221 Rp.1.772.221 Rp.168.431.083
153 Rp.6.946.442 Rp.5.227.041 Rp.1.719.401 Rp.163.204.042
154 Rp.6.946.442 Rp.5.280.401 Rp.1.666.041 Rp.157.923.641
155 Rp.6.946.442 Rp.5.334.305 Rp.1.612.137 Rp.152.589.336
156 Rp.6.946.442 Rp.5.388.759 Rp.1.557.683 Rp.147.200.577
157 Rp.6.946.442 Rp.5.443.769 Rp.1.502.673 Rp.141.756.808
158 Rp.6.946.442 Rp.5.499.341 Rp.1.447.101 Rp.136.257.467
159 Rp.6.946.442 Rp.5.555.480 Rp.1.390.962 Rp.130.701.987
160 Rp.6.946.442 Rp.5.612.193 Rp.1.334.249 Rp.125.089.794
161 Rp.6.946.442 Rp.5.669.484 Rp.1.276.958 Rp.119.420.310
162 Rp.6.946.442 Rp.5.727.360 Rp.1.219.082 Rp.113.692.950
163 Rp.6.946.442 Rp.5.785.826 Rp.1.160.616 Rp.107.907.124
164 Rp.6.946.442 Rp.5.844.890 Rp.1.101.552 Rp.102.062.234
165 Rp.6.946.442 Rp.5.904.557 Rp.1.041.885 Rp.96.157.677
166 Rp.6.946.442 Rp.5.964.832 Rp.981.610 Rp.90.192.845
167 Rp.6.946.442 Rp.6.025.723 Rp.920.719 Rp.84.167.122
168 Rp.6.946.442 Rp.6.087.236 Rp.859.206 Rp.78.079.886
169 Rp.6.946.442 Rp.6.149.376 Rp.797.066 Rp.71.930.510
170 Rp.6.946.442 Rp.6.212.151 Rp.734.291 Rp.65.718.359
171 Rp.6.946.442 Rp.6.275.567 Rp.670.875 Rp.59.442.792
172 Rp.6.946.442 Rp.6.339.630 Rp.606.812 Rp.53.103.162
173 Rp.6.946.442 Rp.6.404.347 Rp.542.095 Rp.46.698.815
174 Rp.6.946.442 Rp.6.469.725 Rp.476.717 Rp.40.229.090
175 Rp.6.946.442 Rp.6.535.770 Rp.410.672 Rp.33.693.320
176 Rp.6.946.442 Rp.6.602.489 Rp.343.953 Rp.27.090.831
177 Rp.6.946.442 Rp.6.669.890 Rp.276.552 Rp.20.420.941
178 Rp.6.946.442 Rp.6.737.978 Rp.208.464 Rp.13.682.963
179 Rp.6.946.442 Rp.6.806.762 Rp.139.680 Rp.6.876.201
180 Rp.6.946.442 Rp.6.876.201 Rp.70.195 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp384jt
    RUMAH Dijual
    di Depok
    Rp384jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp384jt
  • RUMAH Dijual
    di Depok
    Rp650jt
    RUMAH Dijual
    di Depok
    Rp650jt
    • 2
    • 2
    • 90
    • 75
    Lihat Rincian
    Rp650jt
  • APARTEMEN Dijual
    di Depok
    Rp733jt
    APARTEMEN Dijual
    di Depok
    Rp733jt
    • 1
    • 1
    • 23
    Lihat Rincian
    Rp733jt
  • RUMAH Dijual
    di Bogor
    Rp315jt
    RUMAH Dijual
    di Bogor
    Rp315jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp315jt
  • TANAH Dijual
    di Depok
    Rp32,4mily
    TANAH Dijual
    di Depok
    Rp32,4mily
    • 49999
    Lihat Rincian
    Rp32,4mily
  • RUMAH Dijual
    di Depok
    Rp456jt
    RUMAH Dijual
    di Depok
    Rp456jt
    • 2
    • 1
    • 60
    • 36
    Lihat Rincian
    Rp456jt
  • APARTEMEN Dijual
    di Depok
    Rp662jt
    APARTEMEN Dijual
    di Depok
    Rp662jt
    • 1
    • 1
    • 21
    Lihat Rincian
    Rp662jt
  • RUMAH Dijual
    di Depok
    Rp265jt
    RUMAH Dijual
    di Depok
    Rp265jt
    • 2
    • 1
    • 60
    • 34
    Lihat Rincian
    Rp265jt

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