Perumahan Mulia Residence

Perumahan Halal dekat Komplek BNI di Sawangan Depok

Mulia Residence Mulia Residence Komplek BNI jalur 1 komplek BNI jalur 1 sawangan Depok Depok Jawa Barat

Rp355jt
KPR: 2,96jt/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.355.000.000 Dana Tunai yang Harus Disiapkan Rp.106.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.284.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.2.965.598 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.3.378.064 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.309.202.816
Total Pembayaran
Rp.702.542.816 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.284.000.000
1 Rp.2.965.598 Rp.717.265 Rp.2.248.333 Rp.283.282.735
2 Rp.2.965.598 Rp.722.943 Rp.2.242.655 Rp.282.559.792
3 Rp.2.965.598 Rp.728.666 Rp.2.236.932 Rp.281.831.126
4 Rp.2.965.598 Rp.734.435 Rp.2.231.163 Rp.281.096.691
5 Rp.2.965.598 Rp.740.249 Rp.2.225.349 Rp.280.356.442
6 Rp.2.965.598 Rp.746.110 Rp.2.219.488 Rp.279.610.332
7 Rp.2.965.598 Rp.752.016 Rp.2.213.582 Rp.278.858.316
8 Rp.2.965.598 Rp.757.970 Rp.2.207.628 Rp.278.100.346
9 Rp.2.965.598 Rp.763.970 Rp.2.201.628 Rp.277.336.376
10 Rp.2.965.598 Rp.770.018 Rp.2.195.580 Rp.276.566.358
11 Rp.2.965.598 Rp.776.114 Rp.2.189.484 Rp.275.790.244
12 Rp.2.965.598 Rp.782.259 Rp.2.183.339 Rp.275.007.985
13 Rp.2.965.598 Rp.788.451 Rp.2.177.147 Rp.274.219.534
14 Rp.2.965.598 Rp.794.693 Rp.2.170.905 Rp.273.424.841
15 Rp.2.965.598 Rp.800.985 Rp.2.164.613 Rp.272.623.856
16 Rp.2.965.598 Rp.807.326 Rp.2.158.272 Rp.271.816.530
17 Rp.2.965.598 Rp.813.717 Rp.2.151.881 Rp.271.002.813
18 Rp.2.965.598 Rp.820.159 Rp.2.145.439 Rp.270.182.654
19 Rp.2.965.598 Rp.826.652 Rp.2.138.946 Rp.269.356.002
20 Rp.2.965.598 Rp.833.196 Rp.2.132.402 Rp.268.522.806
21 Rp.2.965.598 Rp.839.792 Rp.2.125.806 Rp.267.683.014
22 Rp.2.965.598 Rp.846.441 Rp.2.119.157 Rp.266.836.573
23 Rp.2.965.598 Rp.853.142 Rp.2.112.456 Rp.265.983.431
24 Rp.2.965.598 Rp.859.896 Rp.2.105.702 Rp.265.123.535
25 Rp.2.965.598 Rp.866.703 Rp.2.098.895 Rp.264.256.832
26 Rp.2.965.598 Rp.873.565 Rp.2.092.033 Rp.263.383.267
27 Rp.2.965.598 Rp.880.480 Rp.2.085.118 Rp.262.502.787
28 Rp.2.965.598 Rp.887.451 Rp.2.078.147 Rp.261.615.336
29 Rp.2.965.598 Rp.894.477 Rp.2.071.121 Rp.260.720.859
30 Rp.2.965.598 Rp.901.558 Rp.2.064.040 Rp.259.819.301
31 Rp.2.965.598 Rp.908.695 Rp.2.056.903 Rp.258.910.606
32 Rp.2.965.598 Rp.915.889 Rp.2.049.709 Rp.257.994.717
33 Rp.2.965.598 Rp.923.140 Rp.2.042.458 Rp.257.071.577
34 Rp.2.965.598 Rp.930.448 Rp.2.035.150 Rp.256.141.129
35 Rp.2.965.598 Rp.937.814 Rp.2.027.784 Rp.255.203.315
36 Rp.2.965.598 Rp.945.238 Rp.2.020.360 Rp.254.258.077
37 Rp.3.378.064 Rp.782.513 Rp.2.595.551 Rp.253.475.564
38 Rp.3.378.064 Rp.790.501 Rp.2.587.563 Rp.252.685.063
39 Rp.3.378.064 Rp.798.571 Rp.2.579.493 Rp.251.886.492
40 Rp.3.378.064 Rp.806.723 Rp.2.571.341 Rp.251.079.769
41 Rp.3.378.064 Rp.814.958 Rp.2.563.106 Rp.250.264.811
42 Rp.3.378.064 Rp.823.277 Rp.2.554.787 Rp.249.441.534
43 Rp.3.378.064 Rp.831.682 Rp.2.546.382 Rp.248.609.852
44 Rp.3.378.064 Rp.840.172 Rp.2.537.892 Rp.247.769.680
45 Rp.3.378.064 Rp.848.749 Rp.2.529.315 Rp.246.920.931
46 Rp.3.378.064 Rp.857.413 Rp.2.520.651 Rp.246.063.518
47 Rp.3.378.064 Rp.866.166 Rp.2.511.898 Rp.245.197.352
48 Rp.3.378.064 Rp.875.008 Rp.2.503.056 Rp.244.322.344
49 Rp.3.378.064 Rp.883.940 Rp.2.494.124 Rp.243.438.404
50 Rp.3.378.064 Rp.892.964 Rp.2.485.100 Rp.242.545.440
51 Rp.3.378.064 Rp.902.079 Rp.2.475.985 Rp.241.643.361
52 Rp.3.378.064 Rp.911.288 Rp.2.466.776 Rp.240.732.073
53 Rp.3.378.064 Rp.920.591 Rp.2.457.473 Rp.239.811.482
54 Rp.3.378.064 Rp.929.988 Rp.2.448.076 Rp.238.881.494
55 Rp.3.378.064 Rp.939.482 Rp.2.438.582 Rp.237.942.012
56 Rp.3.378.064 Rp.949.073 Rp.2.428.991 Rp.236.992.939
57 Rp.3.378.064 Rp.958.761 Rp.2.419.303 Rp.236.034.178
58 Rp.3.378.064 Rp.968.548 Rp.2.409.516 Rp.235.065.630
59 Rp.3.378.064 Rp.978.436 Rp.2.399.628 Rp.234.087.194
60 Rp.3.378.064 Rp.988.424 Rp.2.389.640 Rp.233.098.770
61 Rp.3.378.064 Rp.998.514 Rp.2.379.550 Rp.232.100.256
62 Rp.3.378.064 Rp.1.008.707 Rp.2.369.357 Rp.231.091.549
63 Rp.3.378.064 Rp.1.019.004 Rp.2.359.060 Rp.230.072.545
64 Rp.3.378.064 Rp.1.029.407 Rp.2.348.657 Rp.229.043.138
65 Rp.3.378.064 Rp.1.039.915 Rp.2.338.149 Rp.228.003.223
66 Rp.3.378.064 Rp.1.050.531 Rp.2.327.533 Rp.226.952.692
67 Rp.3.378.064 Rp.1.061.255 Rp.2.316.809 Rp.225.891.437
68 Rp.3.378.064 Rp.1.072.089 Rp.2.305.975 Rp.224.819.348
69 Rp.3.378.064 Rp.1.083.033 Rp.2.295.031 Rp.223.736.315
70 Rp.3.378.064 Rp.1.094.089 Rp.2.283.975 Rp.222.642.226
71 Rp.3.378.064 Rp.1.105.258 Rp.2.272.806 Rp.221.536.968
72 Rp.3.378.064 Rp.1.116.541 Rp.2.261.523 Rp.220.420.427
73 Rp.3.378.064 Rp.1.127.939 Rp.2.250.125 Rp.219.292.488
74 Rp.3.378.064 Rp.1.139.453 Rp.2.238.611 Rp.218.153.035
75 Rp.3.378.064 Rp.1.151.085 Rp.2.226.979 Rp.217.001.950
76 Rp.3.378.064 Rp.1.162.836 Rp.2.215.228 Rp.215.839.114
77 Rp.3.378.064 Rp.1.174.706 Rp.2.203.358 Rp.214.664.408
78 Rp.3.378.064 Rp.1.186.698 Rp.2.191.366 Rp.213.477.710
79 Rp.3.378.064 Rp.1.198.812 Rp.2.179.252 Rp.212.278.898
80 Rp.3.378.064 Rp.1.211.050 Rp.2.167.014 Rp.211.067.848
81 Rp.3.378.064 Rp.1.223.413 Rp.2.154.651 Rp.209.844.435
82 Rp.3.378.064 Rp.1.235.902 Rp.2.142.162 Rp.208.608.533
83 Rp.3.378.064 Rp.1.248.519 Rp.2.129.545 Rp.207.360.014
84 Rp.3.378.064 Rp.1.261.264 Rp.2.116.800 Rp.206.098.750
85 Rp.3.378.064 Rp.1.274.139 Rp.2.103.925 Rp.204.824.611
86 Rp.3.378.064 Rp.1.287.146 Rp.2.090.918 Rp.203.537.465
87 Rp.3.378.064 Rp.1.300.286 Rp.2.077.778 Rp.202.237.179
88 Rp.3.378.064 Rp.1.313.559 Rp.2.064.505 Rp.200.923.620
89 Rp.3.378.064 Rp.1.326.969 Rp.2.051.095 Rp.199.596.651
90 Rp.3.378.064 Rp.1.340.515 Rp.2.037.549 Rp.198.256.136
91 Rp.3.378.064 Rp.1.354.199 Rp.2.023.865 Rp.196.901.937
92 Rp.3.378.064 Rp.1.368.023 Rp.2.010.041 Rp.195.533.914
93 Rp.3.378.064 Rp.1.381.989 Rp.1.996.075 Rp.194.151.925
94 Rp.3.378.064 Rp.1.396.096 Rp.1.981.968 Rp.192.755.829
95 Rp.3.378.064 Rp.1.410.348 Rp.1.967.716 Rp.191.345.481
96 Rp.3.378.064 Rp.1.424.746 Rp.1.953.318 Rp.189.920.735
97 Rp.3.378.064 Rp.1.439.290 Rp.1.938.774 Rp.188.481.445
98 Rp.3.378.064 Rp.1.453.983 Rp.1.924.081 Rp.187.027.462
99 Rp.3.378.064 Rp.1.468.825 Rp.1.909.239 Rp.185.558.637
100 Rp.3.378.064 Rp.1.483.820 Rp.1.894.244 Rp.184.074.817
101 Rp.3.378.064 Rp.1.498.967 Rp.1.879.097 Rp.182.575.850
102 Rp.3.378.064 Rp.1.514.269 Rp.1.863.795 Rp.181.061.581
103 Rp.3.378.064 Rp.1.529.727 Rp.1.848.337 Rp.179.531.854
104 Rp.3.378.064 Rp.1.545.343 Rp.1.832.721 Rp.177.986.511
105 Rp.3.378.064 Rp.1.561.118 Rp.1.816.946 Rp.176.425.393
106 Rp.3.378.064 Rp.1.577.055 Rp.1.801.009 Rp.174.848.338
107 Rp.3.378.064 Rp.1.593.154 Rp.1.784.910 Rp.173.255.184
108 Rp.3.378.064 Rp.1.609.417 Rp.1.768.647 Rp.171.645.767
109 Rp.3.378.064 Rp.1.625.847 Rp.1.752.217 Rp.170.019.920
110 Rp.3.378.064 Rp.1.642.444 Rp.1.735.620 Rp.168.377.476
111 Rp.3.378.064 Rp.1.659.211 Rp.1.718.853 Rp.166.718.265
112 Rp.3.378.064 Rp.1.676.148 Rp.1.701.916 Rp.165.042.117
113 Rp.3.378.064 Rp.1.693.259 Rp.1.684.805 Rp.163.348.858
114 Rp.3.378.064 Rp.1.710.544 Rp.1.667.520 Rp.161.638.314
115 Rp.3.378.064 Rp.1.728.006 Rp.1.650.058 Rp.159.910.308
116 Rp.3.378.064 Rp.1.745.646 Rp.1.632.418 Rp.158.164.662
117 Rp.3.378.064 Rp.1.763.466 Rp.1.614.598 Rp.156.401.196
118 Rp.3.378.064 Rp.1.781.468 Rp.1.596.596 Rp.154.619.728
119 Rp.3.378.064 Rp.1.799.654 Rp.1.578.410 Rp.152.820.074
120 Rp.3.378.064 Rp.1.818.026 Rp.1.560.038 Rp.151.002.048
121 Rp.3.378.064 Rp.1.836.585 Rp.1.541.479 Rp.149.165.463
122 Rp.3.378.064 Rp.1.855.333 Rp.1.522.731 Rp.147.310.130
123 Rp.3.378.064 Rp.1.874.273 Rp.1.503.791 Rp.145.435.857
124 Rp.3.378.064 Rp.1.893.406 Rp.1.484.658 Rp.143.542.451
125 Rp.3.378.064 Rp.1.912.735 Rp.1.465.329 Rp.141.629.716
126 Rp.3.378.064 Rp.1.932.261 Rp.1.445.803 Rp.139.697.455
127 Rp.3.378.064 Rp.1.951.986 Rp.1.426.078 Rp.137.745.469
128 Rp.3.378.064 Rp.1.971.912 Rp.1.406.152 Rp.135.773.557
129 Rp.3.378.064 Rp.1.992.042 Rp.1.386.022 Rp.133.781.515
130 Rp.3.378.064 Rp.2.012.378 Rp.1.365.686 Rp.131.769.137
131 Rp.3.378.064 Rp.2.032.921 Rp.1.345.143 Rp.129.736.216
132 Rp.3.378.064 Rp.2.053.673 Rp.1.324.391 Rp.127.682.543
133 Rp.3.378.064 Rp.2.074.638 Rp.1.303.426 Rp.125.607.905
134 Rp.3.378.064 Rp.2.095.817 Rp.1.282.247 Rp.123.512.088
135 Rp.3.378.064 Rp.2.117.211 Rp.1.260.853 Rp.121.394.877
136 Rp.3.378.064 Rp.2.138.825 Rp.1.239.239 Rp.119.256.052
137 Rp.3.378.064 Rp.2.160.658 Rp.1.217.406 Rp.117.095.394
138 Rp.3.378.064 Rp.2.182.715 Rp.1.195.349 Rp.114.912.679
139 Rp.3.378.064 Rp.2.204.997 Rp.1.173.067 Rp.112.707.682
140 Rp.3.378.064 Rp.2.227.506 Rp.1.150.558 Rp.110.480.176
141 Rp.3.378.064 Rp.2.250.246 Rp.1.127.818 Rp.108.229.930
142 Rp.3.378.064 Rp.2.273.217 Rp.1.104.847 Rp.105.956.713
143 Rp.3.378.064 Rp.2.296.423 Rp.1.081.641 Rp.103.660.290
144 Rp.3.378.064 Rp.2.319.865 Rp.1.058.199 Rp.101.340.425
145 Rp.3.378.064 Rp.2.343.547 Rp.1.034.517 Rp.98.996.878
146 Rp.3.378.064 Rp.2.367.471 Rp.1.010.593 Rp.96.629.407
147 Rp.3.378.064 Rp.2.391.639 Rp.986.425 Rp.94.237.768
148 Rp.3.378.064 Rp.2.416.053 Rp.962.011 Rp.91.821.715
149 Rp.3.378.064 Rp.2.440.717 Rp.937.347 Rp.89.380.998
150 Rp.3.378.064 Rp.2.465.633 Rp.912.431 Rp.86.915.365
151 Rp.3.378.064 Rp.2.490.803 Rp.887.261 Rp.84.424.562
152 Rp.3.378.064 Rp.2.516.230 Rp.861.834 Rp.81.908.332
153 Rp.3.378.064 Rp.2.541.916 Rp.836.148 Rp.79.366.416
154 Rp.3.378.064 Rp.2.567.865 Rp.810.199 Rp.76.798.551
155 Rp.3.378.064 Rp.2.594.079 Rp.783.985 Rp.74.204.472
156 Rp.3.378.064 Rp.2.620.560 Rp.757.504 Rp.71.583.912
157 Rp.3.378.064 Rp.2.647.312 Rp.730.752 Rp.68.936.600
158 Rp.3.378.064 Rp.2.674.336 Rp.703.728 Rp.66.262.264
159 Rp.3.378.064 Rp.2.701.637 Rp.676.427 Rp.63.560.627
160 Rp.3.378.064 Rp.2.729.216 Rp.648.848 Rp.60.831.411
161 Rp.3.378.064 Rp.2.757.077 Rp.620.987 Rp.58.074.334
162 Rp.3.378.064 Rp.2.785.222 Rp.592.842 Rp.55.289.112
163 Rp.3.378.064 Rp.2.813.654 Rp.564.410 Rp.52.475.458
164 Rp.3.378.064 Rp.2.842.377 Rp.535.687 Rp.49.633.081
165 Rp.3.378.064 Rp.2.871.393 Rp.506.671 Rp.46.761.688
166 Rp.3.378.064 Rp.2.900.705 Rp.477.359 Rp.43.860.983
167 Rp.3.378.064 Rp.2.930.316 Rp.447.748 Rp.40.930.667
168 Rp.3.378.064 Rp.2.960.230 Rp.417.834 Rp.37.970.437
169 Rp.3.378.064 Rp.2.990.449 Rp.387.615 Rp.34.979.988
170 Rp.3.378.064 Rp.3.020.977 Rp.357.087 Rp.31.959.011
171 Rp.3.378.064 Rp.3.051.816 Rp.326.248 Rp.28.907.195
172 Rp.3.378.064 Rp.3.082.970 Rp.295.094 Rp.25.824.225
173 Rp.3.378.064 Rp.3.114.442 Rp.263.622 Rp.22.709.783
174 Rp.3.378.064 Rp.3.146.235 Rp.231.829 Rp.19.563.548
175 Rp.3.378.064 Rp.3.178.353 Rp.199.711 Rp.16.385.195
176 Rp.3.378.064 Rp.3.210.798 Rp.167.266 Rp.13.174.397
177 Rp.3.378.064 Rp.3.243.575 Rp.134.489 Rp.9.930.822
178 Rp.3.378.064 Rp.3.276.687 Rp.101.377 Rp.6.654.135
179 Rp.3.378.064 Rp.3.310.136 Rp.67.928 Rp.3.343.999
180 Rp.3.378.064 Rp.3.343.999 Rp.34.137 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
  • APARTEMEN Dijual
    di Depok
    Rp662jt
    APARTEMEN Dijual
    di Depok
    Rp662jt
    • 1
    • 1
    • 21
    Lihat Rincian
    Rp662jt
  • RUMAH Dijual
    di Depok
    Rp456jt
    RUMAH Dijual
    di Depok
    Rp456jt
    • 2
    • 1
    • 60
    • 36
    Lihat Rincian
    Rp456jt
  • RUMAH Dijual
    di Bogor
    Rp315jt
    RUMAH Dijual
    di Bogor
    Rp315jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp315jt
  • APARTEMEN Dijual
    di Depok
    Rp733jt
    APARTEMEN Dijual
    di Depok
    Rp733jt
    • 1
    • 1
    • 23
    Lihat Rincian
    Rp733jt
  • TANAH Dijual
    di Depok
    Rp32,4mily
    TANAH Dijual
    di Depok
    Rp32,4mily
    • 49999
    Lihat Rincian
    Rp32,4mily
  • RUMAH Dijual
    di Depok
    Rp265jt
    RUMAH Dijual
    di Depok
    Rp265jt
    • 2
    • 1
    • 60
    • 34
    Lihat Rincian
    Rp265jt
  • RUMAH Dijual
    di Depok
    Rp650jt
    RUMAH Dijual
    di Depok
    Rp650jt
    • 2
    • 2
    • 90
    • 75
    Lihat Rincian
    Rp650jt

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