Perumahan Grand Depok City

Cluster Nyaman di Boulevard GDC type 36/84 dekat stasiun depok lama

Grand Depok City Grand Dahlia Jl. Boulevard Grand Depok City Raya Cilodong Depok Jawa Barat

Rp620jt
KPR: 5,18jt/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.620.400.000 Dana Tunai yang Harus Disiapkan Rp.186.120.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.496.320.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.182.696 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.903.524 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.540.364.473
Total Pembayaran
Rp.1.227.767.673 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.496.320.000
1 Rp.5.182.696 Rp.1.253.496 Rp.3.929.200 Rp.495.066.504
2 Rp.5.182.696 Rp.1.263.420 Rp.3.919.276 Rp.493.803.084
3 Rp.5.182.696 Rp.1.273.422 Rp.3.909.274 Rp.492.529.662
4 Rp.5.182.696 Rp.1.283.503 Rp.3.899.193 Rp.491.246.159
5 Rp.5.182.696 Rp.1.293.664 Rp.3.889.032 Rp.489.952.495
6 Rp.5.182.696 Rp.1.303.905 Rp.3.878.791 Rp.488.648.590
7 Rp.5.182.696 Rp.1.314.228 Rp.3.868.468 Rp.487.334.362
8 Rp.5.182.696 Rp.1.324.632 Rp.3.858.064 Rp.486.009.730
9 Rp.5.182.696 Rp.1.335.119 Rp.3.847.577 Rp.484.674.611
10 Rp.5.182.696 Rp.1.345.689 Rp.3.837.007 Rp.483.328.922
11 Rp.5.182.696 Rp.1.356.342 Rp.3.826.354 Rp.481.972.580
12 Rp.5.182.696 Rp.1.367.080 Rp.3.815.616 Rp.480.605.500
13 Rp.5.182.696 Rp.1.377.902 Rp.3.804.794 Rp.479.227.598
14 Rp.5.182.696 Rp.1.388.811 Rp.3.793.885 Rp.477.838.787
15 Rp.5.182.696 Rp.1.399.806 Rp.3.782.890 Rp.476.438.981
16 Rp.5.182.696 Rp.1.410.887 Rp.3.771.809 Rp.475.028.094
17 Rp.5.182.696 Rp.1.422.057 Rp.3.760.639 Rp.473.606.037
18 Rp.5.182.696 Rp.1.433.315 Rp.3.749.381 Rp.472.172.722
19 Rp.5.182.696 Rp.1.444.662 Rp.3.738.034 Rp.470.728.060
20 Rp.5.182.696 Rp.1.456.099 Rp.3.726.597 Rp.469.271.961
21 Rp.5.182.696 Rp.1.467.626 Rp.3.715.070 Rp.467.804.335
22 Rp.5.182.696 Rp.1.479.245 Rp.3.703.451 Rp.466.325.090
23 Rp.5.182.696 Rp.1.490.956 Rp.3.691.740 Rp.464.834.134
24 Rp.5.182.696 Rp.1.502.759 Rp.3.679.937 Rp.463.331.375
25 Rp.5.182.696 Rp.1.514.656 Rp.3.668.040 Rp.461.816.719
26 Rp.5.182.696 Rp.1.526.647 Rp.3.656.049 Rp.460.290.072
27 Rp.5.182.696 Rp.1.538.733 Rp.3.643.963 Rp.458.751.339
28 Rp.5.182.696 Rp.1.550.915 Rp.3.631.781 Rp.457.200.424
29 Rp.5.182.696 Rp.1.563.193 Rp.3.619.503 Rp.455.637.231
30 Rp.5.182.696 Rp.1.575.568 Rp.3.607.128 Rp.454.061.663
31 Rp.5.182.696 Rp.1.588.041 Rp.3.594.655 Rp.452.473.622
32 Rp.5.182.696 Rp.1.600.613 Rp.3.582.083 Rp.450.873.009
33 Rp.5.182.696 Rp.1.613.285 Rp.3.569.411 Rp.449.259.724
34 Rp.5.182.696 Rp.1.626.057 Rp.3.556.639 Rp.447.633.667
35 Rp.5.182.696 Rp.1.638.929 Rp.3.543.767 Rp.445.994.738
36 Rp.5.182.696 Rp.1.651.904 Rp.3.530.792 Rp.444.342.834
37 Rp.5.903.524 Rp.1.367.524 Rp.4.536.000 Rp.442.975.310
38 Rp.5.903.524 Rp.1.381.484 Rp.4.522.040 Rp.441.593.826
39 Rp.5.903.524 Rp.1.395.587 Rp.4.507.937 Rp.440.198.239
40 Rp.5.903.524 Rp.1.409.834 Rp.4.493.690 Rp.438.788.405
41 Rp.5.903.524 Rp.1.424.226 Rp.4.479.298 Rp.437.364.179
42 Rp.5.903.524 Rp.1.438.765 Rp.4.464.759 Rp.435.925.414
43 Rp.5.903.524 Rp.1.453.452 Rp.4.450.072 Rp.434.471.962
44 Rp.5.903.524 Rp.1.468.289 Rp.4.435.235 Rp.433.003.673
45 Rp.5.903.524 Rp.1.483.278 Rp.4.420.246 Rp.431.520.395
46 Rp.5.903.524 Rp.1.498.420 Rp.4.405.104 Rp.430.021.975
47 Rp.5.903.524 Rp.1.513.716 Rp.4.389.808 Rp.428.508.259
48 Rp.5.903.524 Rp.1.529.169 Rp.4.374.355 Rp.426.979.090
49 Rp.5.903.524 Rp.1.544.779 Rp.4.358.745 Rp.425.434.311
50 Rp.5.903.524 Rp.1.560.549 Rp.4.342.975 Rp.423.873.762
51 Rp.5.903.524 Rp.1.576.479 Rp.4.327.045 Rp.422.297.283
52 Rp.5.903.524 Rp.1.592.573 Rp.4.310.951 Rp.420.704.710
53 Rp.5.903.524 Rp.1.608.830 Rp.4.294.694 Rp.419.095.880
54 Rp.5.903.524 Rp.1.625.254 Rp.4.278.270 Rp.417.470.626
55 Rp.5.903.524 Rp.1.641.845 Rp.4.261.679 Rp.415.828.781
56 Rp.5.903.524 Rp.1.658.605 Rp.4.244.919 Rp.414.170.176
57 Rp.5.903.524 Rp.1.675.537 Rp.4.227.987 Rp.412.494.639
58 Rp.5.903.524 Rp.1.692.641 Rp.4.210.883 Rp.410.801.998
59 Rp.5.903.524 Rp.1.709.920 Rp.4.193.604 Rp.409.092.078
60 Rp.5.903.524 Rp.1.727.376 Rp.4.176.148 Rp.407.364.702
61 Rp.5.903.524 Rp.1.745.009 Rp.4.158.515 Rp.405.619.693
62 Rp.5.903.524 Rp.1.762.823 Rp.4.140.701 Rp.403.856.870
63 Rp.5.903.524 Rp.1.780.818 Rp.4.122.706 Rp.402.076.052
64 Rp.5.903.524 Rp.1.798.998 Rp.4.104.526 Rp.400.277.054
65 Rp.5.903.524 Rp.1.817.362 Rp.4.086.162 Rp.398.459.692
66 Rp.5.903.524 Rp.1.835.915 Rp.4.067.609 Rp.396.623.777
67 Rp.5.903.524 Rp.1.854.656 Rp.4.048.868 Rp.394.769.121
68 Rp.5.903.524 Rp.1.873.589 Rp.4.029.935 Rp.392.895.532
69 Rp.5.903.524 Rp.1.892.715 Rp.4.010.809 Rp.391.002.817
70 Rp.5.903.524 Rp.1.912.037 Rp.3.991.487 Rp.389.090.780
71 Rp.5.903.524 Rp.1.931.556 Rp.3.971.968 Rp.387.159.224
72 Rp.5.903.524 Rp.1.951.274 Rp.3.952.250 Rp.385.207.950
73 Rp.5.903.524 Rp.1.971.193 Rp.3.932.331 Rp.383.236.757
74 Rp.5.903.524 Rp.1.991.315 Rp.3.912.209 Rp.381.245.442
75 Rp.5.903.524 Rp.2.011.643 Rp.3.891.881 Rp.379.233.799
76 Rp.5.903.524 Rp.2.032.179 Rp.3.871.345 Rp.377.201.620
77 Rp.5.903.524 Rp.2.052.924 Rp.3.850.600 Rp.375.148.696
78 Rp.5.903.524 Rp.2.073.881 Rp.3.829.643 Rp.373.074.815
79 Rp.5.903.524 Rp.2.095.052 Rp.3.808.472 Rp.370.979.763
80 Rp.5.903.524 Rp.2.116.439 Rp.3.787.085 Rp.368.863.324
81 Rp.5.903.524 Rp.2.138.044 Rp.3.765.480 Rp.366.725.280
82 Rp.5.903.524 Rp.2.159.870 Rp.3.743.654 Rp.364.565.410
83 Rp.5.903.524 Rp.2.181.919 Rp.3.721.605 Rp.362.383.491
84 Rp.5.903.524 Rp.2.204.193 Rp.3.699.331 Rp.360.179.298
85 Rp.5.903.524 Rp.2.226.694 Rp.3.676.830 Rp.357.952.604
86 Rp.5.903.524 Rp.2.249.425 Rp.3.654.099 Rp.355.703.179
87 Rp.5.903.524 Rp.2.272.387 Rp.3.631.137 Rp.353.430.792
88 Rp.5.903.524 Rp.2.295.585 Rp.3.607.939 Rp.351.135.207
89 Rp.5.903.524 Rp.2.319.019 Rp.3.584.505 Rp.348.816.188
90 Rp.5.903.524 Rp.2.342.692 Rp.3.560.832 Rp.346.473.496
91 Rp.5.903.524 Rp.2.366.607 Rp.3.536.917 Rp.344.106.889
92 Rp.5.903.524 Rp.2.390.766 Rp.3.512.758 Rp.341.716.123
93 Rp.5.903.524 Rp.2.415.172 Rp.3.488.352 Rp.339.300.951
94 Rp.5.903.524 Rp.2.439.827 Rp.3.463.697 Rp.336.861.124
95 Rp.5.903.524 Rp.2.464.733 Rp.3.438.791 Rp.334.396.391
96 Rp.5.903.524 Rp.2.489.894 Rp.3.413.630 Rp.331.906.497
97 Rp.5.903.524 Rp.2.515.312 Rp.3.388.212 Rp.329.391.185
98 Rp.5.903.524 Rp.2.540.989 Rp.3.362.535 Rp.326.850.196
99 Rp.5.903.524 Rp.2.566.928 Rp.3.336.596 Rp.324.283.268
100 Rp.5.903.524 Rp.2.593.132 Rp.3.310.392 Rp.321.690.136
101 Rp.5.903.524 Rp.2.619.604 Rp.3.283.920 Rp.319.070.532
102 Rp.5.903.524 Rp.2.646.346 Rp.3.257.178 Rp.316.424.186
103 Rp.5.903.524 Rp.2.673.360 Rp.3.230.164 Rp.313.750.826
104 Rp.5.903.524 Rp.2.700.651 Rp.3.202.873 Rp.311.050.175
105 Rp.5.903.524 Rp.2.728.220 Rp.3.175.304 Rp.308.321.955
106 Rp.5.903.524 Rp.2.756.071 Rp.3.147.453 Rp.305.565.884
107 Rp.5.903.524 Rp.2.784.206 Rp.3.119.318 Rp.302.781.678
108 Rp.5.903.524 Rp.2.812.628 Rp.3.090.896 Rp.299.969.050
109 Rp.5.903.524 Rp.2.841.340 Rp.3.062.184 Rp.297.127.710
110 Rp.5.903.524 Rp.2.870.345 Rp.3.033.179 Rp.294.257.365
111 Rp.5.903.524 Rp.2.899.647 Rp.3.003.877 Rp.291.357.718
112 Rp.5.903.524 Rp.2.929.247 Rp.2.974.277 Rp.288.428.471
113 Rp.5.903.524 Rp.2.959.150 Rp.2.944.374 Rp.285.469.321
114 Rp.5.903.524 Rp.2.989.358 Rp.2.914.166 Rp.282.479.963
115 Rp.5.903.524 Rp.3.019.874 Rp.2.883.650 Rp.279.460.089
116 Rp.5.903.524 Rp.3.050.702 Rp.2.852.822 Rp.276.409.387
117 Rp.5.903.524 Rp.3.081.845 Rp.2.821.679 Rp.273.327.542
118 Rp.5.903.524 Rp.3.113.305 Rp.2.790.219 Rp.270.214.237
119 Rp.5.903.524 Rp.3.145.087 Rp.2.758.437 Rp.267.069.150
120 Rp.5.903.524 Rp.3.177.193 Rp.2.726.331 Rp.263.891.957
121 Rp.5.903.524 Rp.3.209.627 Rp.2.693.897 Rp.260.682.330
122 Rp.5.903.524 Rp.3.242.392 Rp.2.661.132 Rp.257.439.938
123 Rp.5.903.524 Rp.3.275.491 Rp.2.628.033 Rp.254.164.447
124 Rp.5.903.524 Rp.3.308.929 Rp.2.594.595 Rp.250.855.518
125 Rp.5.903.524 Rp.3.342.707 Rp.2.560.817 Rp.247.512.811
126 Rp.5.903.524 Rp.3.376.831 Rp.2.526.693 Rp.244.135.980
127 Rp.5.903.524 Rp.3.411.303 Rp.2.492.221 Rp.240.724.677
128 Rp.5.903.524 Rp.3.446.126 Rp.2.457.398 Rp.237.278.551
129 Rp.5.903.524 Rp.3.481.305 Rp.2.422.219 Rp.233.797.246
130 Rp.5.903.524 Rp.3.516.844 Rp.2.386.680 Rp.230.280.402
131 Rp.5.903.524 Rp.3.552.745 Rp.2.350.779 Rp.226.727.657
132 Rp.5.903.524 Rp.3.589.013 Rp.2.314.511 Rp.223.138.644
133 Rp.5.903.524 Rp.3.625.650 Rp.2.277.874 Rp.219.512.994
134 Rp.5.903.524 Rp.3.662.662 Rp.2.240.862 Rp.215.850.332
135 Rp.5.903.524 Rp.3.700.052 Rp.2.203.472 Rp.212.150.280
136 Rp.5.903.524 Rp.3.737.823 Rp.2.165.701 Rp.208.412.457
137 Rp.5.903.524 Rp.3.775.980 Rp.2.127.544 Rp.204.636.477
138 Rp.5.903.524 Rp.3.814.527 Rp.2.088.997 Rp.200.821.950
139 Rp.5.903.524 Rp.3.853.467 Rp.2.050.057 Rp.196.968.483
140 Rp.5.903.524 Rp.3.892.804 Rp.2.010.720 Rp.193.075.679
141 Rp.5.903.524 Rp.3.932.543 Rp.1.970.981 Rp.189.143.136
142 Rp.5.903.524 Rp.3.972.688 Rp.1.930.836 Rp.185.170.448
143 Rp.5.903.524 Rp.4.013.242 Rp.1.890.282 Rp.181.157.206
144 Rp.5.903.524 Rp.4.054.211 Rp.1.849.313 Rp.177.102.995
145 Rp.5.903.524 Rp.4.095.598 Rp.1.807.926 Rp.173.007.397
146 Rp.5.903.524 Rp.4.137.407 Rp.1.766.117 Rp.168.869.990
147 Rp.5.903.524 Rp.4.179.643 Rp.1.723.881 Rp.164.690.347
148 Rp.5.903.524 Rp.4.222.310 Rp.1.681.214 Rp.160.468.037
149 Rp.5.903.524 Rp.4.265.413 Rp.1.638.111 Rp.156.202.624
150 Rp.5.903.524 Rp.4.308.956 Rp.1.594.568 Rp.151.893.668
151 Rp.5.903.524 Rp.4.352.943 Rp.1.550.581 Rp.147.540.725
152 Rp.5.903.524 Rp.4.397.379 Rp.1.506.145 Rp.143.143.346
153 Rp.5.903.524 Rp.4.442.269 Rp.1.461.255 Rp.138.701.077
154 Rp.5.903.524 Rp.4.487.617 Rp.1.415.907 Rp.134.213.460
155 Rp.5.903.524 Rp.4.533.428 Rp.1.370.096 Rp.129.680.032
156 Rp.5.903.524 Rp.4.579.707 Rp.1.323.817 Rp.125.100.325
157 Rp.5.903.524 Rp.4.626.458 Rp.1.277.066 Rp.120.473.867
158 Rp.5.903.524 Rp.4.673.687 Rp.1.229.837 Rp.115.800.180
159 Rp.5.903.524 Rp.4.721.397 Rp.1.182.127 Rp.111.078.783
160 Rp.5.903.524 Rp.4.769.595 Rp.1.133.929 Rp.106.309.188
161 Rp.5.903.524 Rp.4.818.284 Rp.1.085.240 Rp.101.490.904
162 Rp.5.903.524 Rp.4.867.471 Rp.1.036.053 Rp.96.623.433
163 Rp.5.903.524 Rp.4.917.160 Rp.986.364 Rp.91.706.273
164 Rp.5.903.524 Rp.4.967.356 Rp.936.168 Rp.86.738.917
165 Rp.5.903.524 Rp.5.018.064 Rp.885.460 Rp.81.720.853
166 Rp.5.903.524 Rp.5.069.290 Rp.834.234 Rp.76.651.563
167 Rp.5.903.524 Rp.5.121.039 Rp.782.485 Rp.71.530.524
168 Rp.5.903.524 Rp.5.173.317 Rp.730.207 Rp.66.357.207
169 Rp.5.903.524 Rp.5.226.128 Rp.677.396 Rp.61.131.079
170 Rp.5.903.524 Rp.5.279.478 Rp.624.046 Rp.55.851.601
171 Rp.5.903.524 Rp.5.333.372 Rp.570.152 Rp.50.518.229
172 Rp.5.903.524 Rp.5.387.817 Rp.515.707 Rp.45.130.412
173 Rp.5.903.524 Rp.5.442.818 Rp.460.706 Rp.39.687.594
174 Rp.5.903.524 Rp.5.498.380 Rp.405.144 Rp.34.189.214
175 Rp.5.903.524 Rp.5.554.509 Rp.349.015 Rp.28.634.705
176 Rp.5.903.524 Rp.5.611.211 Rp.292.313 Rp.23.023.494
177 Rp.5.903.524 Rp.5.668.492 Rp.235.032 Rp.17.355.002
178 Rp.5.903.524 Rp.5.726.358 Rp.177.166 Rp.11.628.644
179 Rp.5.903.524 Rp.5.784.815 Rp.118.709 Rp.5.843.829
180 Rp.5.903.524 Rp.5.843.829 Rp.59.656 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp3,8mily
    RUMAH Dijual
    di Depok
    Rp3,8mily
    • 4
    • 4
    • 300
    • 420
    Lihat Rincian
    Rp3,8mily
  • RUKO Dijual
    di Depok
    Rp3,3mily
    RUKO Dijual
    di Depok
    Rp3,3mily
    • 3
    • 90
    • 267
    Lihat Rincian
    Rp3,3mily
  • RUMAH Dijual
    di Depok
    Rp350jt
    RUMAH Dijual
    di Depok
    Rp350jt
    • 2
    • 1
    • 80
    • 36
    Lihat Rincian
    Rp350jt
  • APARTEMEN Dijual
    di Depok
    Rp1,21mily
    APARTEMEN Dijual
    di Depok
    Rp1,21mily
    • 2
    • 1
    • 45
    Lihat Rincian
    Rp1,21mily
  • RUMAH Dijual
    di Depok
    Rp435jt
    RUMAH Dijual
    di Depok
    Rp435jt
    • 2
    • 1
    • 72
    • 42
    Lihat Rincian
    Rp435jt
  • RUMAH Dijual
    di Depok
    Rp615jt
    RUMAH Dijual
    di Depok
    Rp615jt
    • 2
    • 1
    • 75
    • 36
    Lihat Rincian
    Rp615jt
  • RUMAH Dijual
    di Depok
    Rp425jt
    RUMAH Dijual
    di Depok
    Rp425jt
    • 2
    • 1
    • 120
    • 50
    Lihat Rincian
    Rp425jt
  • RUMAH Dijual
    di Depok
    Rp2,03mily
    RUMAH Dijual
    di Depok
    Rp2,03mily
    • 3
    • 3
    • 122
    • 183
    Lihat Rincian
    Rp2,03mily

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