RUMAH STRATEGIS PINGGIR JALAN CIMANGGIS DEPOK

CIMANGGIS PREMIER JL. BHAKTI ABRI Depok Jawa Barat

Rp350jt
Pemilik Langsung
KPR: 2,92jt/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.350.000.000 Dana Tunai yang Harus Disiapkan Rp.105.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.280.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.2.923.829 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.3.330.486 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.304.847.793
Total Pembayaran
Rp.692.647.793 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.280.000.000
1 Rp.2.923.829 Rp.707.162 Rp.2.216.667 Rp.279.292.838
2 Rp.2.923.829 Rp.712.761 Rp.2.211.068 Rp.278.580.077
3 Rp.2.923.829 Rp.718.403 Rp.2.205.426 Rp.277.861.674
4 Rp.2.923.829 Rp.724.091 Rp.2.199.738 Rp.277.137.583
5 Rp.2.923.829 Rp.729.823 Rp.2.194.006 Rp.276.407.760
6 Rp.2.923.829 Rp.735.601 Rp.2.188.228 Rp.275.672.159
7 Rp.2.923.829 Rp.741.424 Rp.2.182.405 Rp.274.930.735
8 Rp.2.923.829 Rp.747.294 Rp.2.176.535 Rp.274.183.441
9 Rp.2.923.829 Rp.753.210 Rp.2.170.619 Rp.273.430.231
10 Rp.2.923.829 Rp.759.173 Rp.2.164.656 Rp.272.671.058
11 Rp.2.923.829 Rp.765.183 Rp.2.158.646 Rp.271.905.875
12 Rp.2.923.829 Rp.771.241 Rp.2.152.588 Rp.271.134.634
13 Rp.2.923.829 Rp.777.346 Rp.2.146.483 Rp.270.357.288
14 Rp.2.923.829 Rp.783.500 Rp.2.140.329 Rp.269.573.788
15 Rp.2.923.829 Rp.789.703 Rp.2.134.126 Rp.268.784.085
16 Rp.2.923.829 Rp.795.955 Rp.2.127.874 Rp.267.988.130
17 Rp.2.923.829 Rp.802.256 Rp.2.121.573 Rp.267.185.874
18 Rp.2.923.829 Rp.808.607 Rp.2.115.222 Rp.266.377.267
19 Rp.2.923.829 Rp.815.009 Rp.2.108.820 Rp.265.562.258
20 Rp.2.923.829 Rp.821.461 Rp.2.102.368 Rp.264.740.797
21 Rp.2.923.829 Rp.827.964 Rp.2.095.865 Rp.263.912.833
22 Rp.2.923.829 Rp.834.519 Rp.2.089.310 Rp.263.078.314
23 Rp.2.923.829 Rp.841.126 Rp.2.082.703 Rp.262.237.188
24 Rp.2.923.829 Rp.847.785 Rp.2.076.044 Rp.261.389.403
25 Rp.2.923.829 Rp.854.496 Rp.2.069.333 Rp.260.534.907
26 Rp.2.923.829 Rp.861.261 Rp.2.062.568 Rp.259.673.646
27 Rp.2.923.829 Rp.868.079 Rp.2.055.750 Rp.258.805.567
28 Rp.2.923.829 Rp.874.952 Rp.2.048.877 Rp.257.930.615
29 Rp.2.923.829 Rp.881.878 Rp.2.041.951 Rp.257.048.737
30 Rp.2.923.829 Rp.888.860 Rp.2.034.969 Rp.256.159.877
31 Rp.2.923.829 Rp.895.897 Rp.2.027.932 Rp.255.263.980
32 Rp.2.923.829 Rp.902.989 Rp.2.020.840 Rp.254.360.991
33 Rp.2.923.829 Rp.910.138 Rp.2.013.691 Rp.253.450.853
34 Rp.2.923.829 Rp.917.343 Rp.2.006.486 Rp.252.533.510
35 Rp.2.923.829 Rp.924.605 Rp.1.999.224 Rp.251.608.905
36 Rp.2.923.829 Rp.931.925 Rp.1.991.904 Rp.250.676.980
37 Rp.3.330.486 Rp.771.492 Rp.2.558.994 Rp.249.905.488
38 Rp.3.330.486 Rp.779.367 Rp.2.551.119 Rp.249.126.121
39 Rp.3.330.486 Rp.787.324 Rp.2.543.162 Rp.248.338.797
40 Rp.3.330.486 Rp.795.361 Rp.2.535.125 Rp.247.543.436
41 Rp.3.330.486 Rp.803.480 Rp.2.527.006 Rp.246.739.956
42 Rp.3.330.486 Rp.811.682 Rp.2.518.804 Rp.245.928.274
43 Rp.3.330.486 Rp.819.968 Rp.2.510.518 Rp.245.108.306
44 Rp.3.330.486 Rp.828.339 Rp.2.502.147 Rp.244.279.967
45 Rp.3.330.486 Rp.836.795 Rp.2.493.691 Rp.243.443.172
46 Rp.3.330.486 Rp.845.337 Rp.2.485.149 Rp.242.597.835
47 Rp.3.330.486 Rp.853.966 Rp.2.476.520 Rp.241.743.869
48 Rp.3.330.486 Rp.862.684 Rp.2.467.802 Rp.240.881.185
49 Rp.3.330.486 Rp.871.491 Rp.2.458.995 Rp.240.009.694
50 Rp.3.330.486 Rp.880.387 Rp.2.450.099 Rp.239.129.307
51 Rp.3.330.486 Rp.889.374 Rp.2.441.112 Rp.238.239.933
52 Rp.3.330.486 Rp.898.453 Rp.2.432.033 Rp.237.341.480
53 Rp.3.330.486 Rp.907.625 Rp.2.422.861 Rp.236.433.855
54 Rp.3.330.486 Rp.916.890 Rp.2.413.596 Rp.235.516.965
55 Rp.3.330.486 Rp.926.250 Rp.2.404.236 Rp.234.590.715
56 Rp.3.330.486 Rp.935.706 Rp.2.394.780 Rp.233.655.009
57 Rp.3.330.486 Rp.945.258 Rp.2.385.228 Rp.232.709.751
58 Rp.3.330.486 Rp.954.907 Rp.2.375.579 Rp.231.754.844
59 Rp.3.330.486 Rp.964.655 Rp.2.365.831 Rp.230.790.189
60 Rp.3.330.486 Rp.974.503 Rp.2.355.983 Rp.229.815.686
61 Rp.3.330.486 Rp.984.451 Rp.2.346.035 Rp.228.831.235
62 Rp.3.330.486 Rp.994.500 Rp.2.335.986 Rp.227.836.735
63 Rp.3.330.486 Rp.1.004.653 Rp.2.325.833 Rp.226.832.082
64 Rp.3.330.486 Rp.1.014.908 Rp.2.315.578 Rp.225.817.174
65 Rp.3.330.486 Rp.1.025.269 Rp.2.305.217 Rp.224.791.905
66 Rp.3.330.486 Rp.1.035.735 Rp.2.294.751 Rp.223.756.170
67 Rp.3.330.486 Rp.1.046.308 Rp.2.284.178 Rp.222.709.862
68 Rp.3.330.486 Rp.1.056.989 Rp.2.273.497 Rp.221.652.873
69 Rp.3.330.486 Rp.1.067.780 Rp.2.262.706 Rp.220.585.093
70 Rp.3.330.486 Rp.1.078.680 Rp.2.251.806 Rp.219.506.413
71 Rp.3.330.486 Rp.1.089.691 Rp.2.240.795 Rp.218.416.722
72 Rp.3.330.486 Rp.1.100.815 Rp.2.229.671 Rp.217.315.907
73 Rp.3.330.486 Rp.1.112.053 Rp.2.218.433 Rp.216.203.854
74 Rp.3.330.486 Rp.1.123.405 Rp.2.207.081 Rp.215.080.449
75 Rp.3.330.486 Rp.1.134.873 Rp.2.195.613 Rp.213.945.576
76 Rp.3.330.486 Rp.1.146.458 Rp.2.184.028 Rp.212.799.118
77 Rp.3.330.486 Rp.1.158.162 Rp.2.172.324 Rp.211.640.956
78 Rp.3.330.486 Rp.1.169.985 Rp.2.160.501 Rp.210.470.971
79 Rp.3.330.486 Rp.1.181.928 Rp.2.148.558 Rp.209.289.043
80 Rp.3.330.486 Rp.1.193.994 Rp.2.136.492 Rp.208.095.049
81 Rp.3.330.486 Rp.1.206.182 Rp.2.124.304 Rp.206.888.867
82 Rp.3.330.486 Rp.1.218.495 Rp.2.111.991 Rp.205.670.372
83 Rp.3.330.486 Rp.1.230.934 Rp.2.099.552 Rp.204.439.438
84 Rp.3.330.486 Rp.1.243.500 Rp.2.086.986 Rp.203.195.938
85 Rp.3.330.486 Rp.1.256.194 Rp.2.074.292 Rp.201.939.744
86 Rp.3.330.486 Rp.1.269.018 Rp.2.061.468 Rp.200.670.726
87 Rp.3.330.486 Rp.1.281.972 Rp.2.048.514 Rp.199.388.754
88 Rp.3.330.486 Rp.1.295.059 Rp.2.035.427 Rp.198.093.695
89 Rp.3.330.486 Rp.1.308.280 Rp.2.022.206 Rp.196.785.415
90 Rp.3.330.486 Rp.1.321.635 Rp.2.008.851 Rp.195.463.780
91 Rp.3.330.486 Rp.1.335.127 Rp.1.995.359 Rp.194.128.653
92 Rp.3.330.486 Rp.1.348.756 Rp.1.981.730 Rp.192.779.897
93 Rp.3.330.486 Rp.1.362.525 Rp.1.967.961 Rp.191.417.372
94 Rp.3.330.486 Rp.1.376.434 Rp.1.954.052 Rp.190.040.938
95 Rp.3.330.486 Rp.1.390.485 Rp.1.940.001 Rp.188.650.453
96 Rp.3.330.486 Rp.1.404.679 Rp.1.925.807 Rp.187.245.774
97 Rp.3.330.486 Rp.1.419.019 Rp.1.911.467 Rp.185.826.755
98 Rp.3.330.486 Rp.1.433.505 Rp.1.896.981 Rp.184.393.250
99 Rp.3.330.486 Rp.1.448.138 Rp.1.882.348 Rp.182.945.112
100 Rp.3.330.486 Rp.1.462.921 Rp.1.867.565 Rp.181.482.191
101 Rp.3.330.486 Rp.1.477.855 Rp.1.852.631 Rp.180.004.336
102 Rp.3.330.486 Rp.1.492.942 Rp.1.837.544 Rp.178.511.394
103 Rp.3.330.486 Rp.1.508.182 Rp.1.822.304 Rp.177.003.212
104 Rp.3.330.486 Rp.1.523.578 Rp.1.806.908 Rp.175.479.634
105 Rp.3.330.486 Rp.1.539.131 Rp.1.791.355 Rp.173.940.503
106 Rp.3.330.486 Rp.1.554.843 Rp.1.775.643 Rp.172.385.660
107 Rp.3.330.486 Rp.1.570.716 Rp.1.759.770 Rp.170.814.944
108 Rp.3.330.486 Rp.1.586.750 Rp.1.743.736 Rp.169.228.194
109 Rp.3.330.486 Rp.1.602.948 Rp.1.727.538 Rp.167.625.246
110 Rp.3.330.486 Rp.1.619.312 Rp.1.711.174 Rp.166.005.934
111 Rp.3.330.486 Rp.1.635.842 Rp.1.694.644 Rp.164.370.092
112 Rp.3.330.486 Rp.1.652.541 Rp.1.677.945 Rp.162.717.551
113 Rp.3.330.486 Rp.1.669.411 Rp.1.661.075 Rp.161.048.140
114 Rp.3.330.486 Rp.1.686.453 Rp.1.644.033 Rp.159.361.687
115 Rp.3.330.486 Rp.1.703.669 Rp.1.626.817 Rp.157.658.018
116 Rp.3.330.486 Rp.1.721.060 Rp.1.609.426 Rp.155.936.958
117 Rp.3.330.486 Rp.1.738.630 Rp.1.591.856 Rp.154.198.328
118 Rp.3.330.486 Rp.1.756.378 Rp.1.574.108 Rp.152.441.950
119 Rp.3.330.486 Rp.1.774.308 Rp.1.556.178 Rp.150.667.642
120 Rp.3.330.486 Rp.1.792.420 Rp.1.538.066 Rp.148.875.222
121 Rp.3.330.486 Rp.1.810.718 Rp.1.519.768 Rp.147.064.504
122 Rp.3.330.486 Rp.1.829.203 Rp.1.501.283 Rp.145.235.301
123 Rp.3.330.486 Rp.1.847.876 Rp.1.482.610 Rp.143.387.425
124 Rp.3.330.486 Rp.1.866.739 Rp.1.463.747 Rp.141.520.686
125 Rp.3.330.486 Rp.1.885.796 Rp.1.444.690 Rp.139.634.890
126 Rp.3.330.486 Rp.1.905.046 Rp.1.425.440 Rp.137.729.844
127 Rp.3.330.486 Rp.1.924.494 Rp.1.405.992 Rp.135.805.350
128 Rp.3.330.486 Rp.1.944.140 Rp.1.386.346 Rp.133.861.210
129 Rp.3.330.486 Rp.1.963.986 Rp.1.366.500 Rp.131.897.224
130 Rp.3.330.486 Rp.1.984.035 Rp.1.346.451 Rp.129.913.189
131 Rp.3.330.486 Rp.2.004.289 Rp.1.326.197 Rp.127.908.900
132 Rp.3.330.486 Rp.2.024.749 Rp.1.305.737 Rp.125.884.151
133 Rp.3.330.486 Rp.2.045.419 Rp.1.285.067 Rp.123.838.732
134 Rp.3.330.486 Rp.2.066.299 Rp.1.264.187 Rp.121.772.433
135 Rp.3.330.486 Rp.2.087.392 Rp.1.243.094 Rp.119.685.041
136 Rp.3.330.486 Rp.2.108.701 Rp.1.221.785 Rp.117.576.340
137 Rp.3.330.486 Rp.2.130.228 Rp.1.200.258 Rp.115.446.112
138 Rp.3.330.486 Rp.2.151.974 Rp.1.178.512 Rp.113.294.138
139 Rp.3.330.486 Rp.2.173.942 Rp.1.156.544 Rp.111.120.196
140 Rp.3.330.486 Rp.2.196.134 Rp.1.134.352 Rp.108.924.062
141 Rp.3.330.486 Rp.2.218.553 Rp.1.111.933 Rp.106.705.509
142 Rp.3.330.486 Rp.2.241.201 Rp.1.089.285 Rp.104.464.308
143 Rp.3.330.486 Rp.2.264.080 Rp.1.066.406 Rp.102.200.228
144 Rp.3.330.486 Rp.2.287.192 Rp.1.043.294 Rp.99.913.036
145 Rp.3.330.486 Rp.2.310.540 Rp.1.019.946 Rp.97.602.496
146 Rp.3.330.486 Rp.2.334.127 Rp.996.359 Rp.95.268.369
147 Rp.3.330.486 Rp.2.357.955 Rp.972.531 Rp.92.910.414
148 Rp.3.330.486 Rp.2.382.026 Rp.948.460 Rp.90.528.388
149 Rp.3.330.486 Rp.2.406.342 Rp.924.144 Rp.88.122.046
150 Rp.3.330.486 Rp.2.430.907 Rp.899.579 Rp.85.691.139
151 Rp.3.330.486 Rp.2.455.722 Rp.874.764 Rp.83.235.417
152 Rp.3.330.486 Rp.2.480.791 Rp.849.695 Rp.80.754.626
153 Rp.3.330.486 Rp.2.506.116 Rp.824.370 Rp.78.248.510
154 Rp.3.330.486 Rp.2.531.699 Rp.798.787 Rp.75.716.811
155 Rp.3.330.486 Rp.2.557.544 Rp.772.942 Rp.73.159.267
156 Rp.3.330.486 Rp.2.583.652 Rp.746.834 Rp.70.575.615
157 Rp.3.330.486 Rp.2.610.027 Rp.720.459 Rp.67.965.588
158 Rp.3.330.486 Rp.2.636.671 Rp.693.815 Rp.65.328.917
159 Rp.3.330.486 Rp.2.663.587 Rp.666.899 Rp.62.665.330
160 Rp.3.330.486 Rp.2.690.777 Rp.639.709 Rp.59.974.553
161 Rp.3.330.486 Rp.2.718.246 Rp.612.240 Rp.57.256.307
162 Rp.3.330.486 Rp.2.745.995 Rp.584.491 Rp.54.510.312
163 Rp.3.330.486 Rp.2.774.027 Rp.556.459 Rp.51.736.285
164 Rp.3.330.486 Rp.2.802.345 Rp.528.141 Rp.48.933.940
165 Rp.3.330.486 Rp.2.830.952 Rp.499.534 Rp.46.102.988
166 Rp.3.330.486 Rp.2.859.851 Rp.470.635 Rp.43.243.137
167 Rp.3.330.486 Rp.2.889.046 Rp.441.440 Rp.40.354.091
168 Rp.3.330.486 Rp.2.918.538 Rp.411.948 Rp.37.435.553
169 Rp.3.330.486 Rp.2.948.331 Rp.382.155 Rp.34.487.222
170 Rp.3.330.486 Rp.2.978.429 Rp.352.057 Rp.31.508.793
171 Rp.3.330.486 Rp.3.008.834 Rp.321.652 Rp.28.499.959
172 Rp.3.330.486 Rp.3.039.549 Rp.290.937 Rp.25.460.410
173 Rp.3.330.486 Rp.3.070.578 Rp.259.908 Rp.22.389.832
174 Rp.3.330.486 Rp.3.101.923 Rp.228.563 Rp.19.287.909
175 Rp.3.330.486 Rp.3.133.589 Rp.196.897 Rp.16.154.320
176 Rp.3.330.486 Rp.3.165.577 Rp.164.909 Rp.12.988.743
177 Rp.3.330.486 Rp.3.197.893 Rp.132.593 Rp.9.790.850
178 Rp.3.330.486 Rp.3.230.538 Rp.99.948 Rp.6.560.312
179 Rp.3.330.486 Rp.3.263.516 Rp.66.970 Rp.3.296.796
180 Rp.3.330.486 Rp.3.296.796 Rp.33.655 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp690jt
    RUMAH Dijual
    di Depok
    Rp690jt
    • 2
    • 3
    • 94
    • 77
    Lihat Rincian
    Rp690jt
  • 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
    Rp435jt
    RUMAH Dijual
    di Depok
    Rp435jt
    • 2
    • 1
    • 72
    • 42
    Lihat Rincian
    Rp435jt
  • RUMAH Dijual
    di Depok
    Rp3,8mily
    RUMAH Dijual
    di Depok
    Rp3,8mily
    • 4
    • 4
    • 300
    • 420
    Lihat Rincian
    Rp3,8mily
  • APARTEMEN Dijual
    di Depok
    Rp1,21mily
    APARTEMEN Dijual
    di Depok
    Rp1,21mily
    • 2
    • 1
    • 45
    Lihat Rincian
    Rp1,21mily
  • RUMAH Dijual
    di Depok
    Rp2,03mily
    RUMAH Dijual
    di Depok
    Rp2,03mily
    • 3
    • 3
    • 122
    • 183
    Lihat Rincian
    Rp2,03mily
  • RUKO Dijual
    di Depok
    Rp3,3mily
    RUKO Dijual
    di Depok
    Rp3,3mily
    • 3
    • 90
    • 267
    Lihat Rincian
    Rp3,3mily

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