Perumahan Syamsa Dhuha Residence

Hunian Islami dekat Tol Cijago cimanggis Depok

Syamsa Dhuha Residence Syamsa Dhuha Residence jl. Tunas Karsa Pekapuran Depok Jl. Tunas Karsa pekapuran Depok Depok Jawa Barat

Rp626jt
KPR: 5,22jt/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.626.000.000 Dana Tunai yang Harus Disiapkan Rp.187.800.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.500.800.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.229.477 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.956.812 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.545.242.047
Total Pembayaran
Rp.1.238.850.047 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.500.800.000
1 Rp.5.229.477 Rp.1.264.810 Rp.3.964.667 Rp.499.535.190
2 Rp.5.229.477 Rp.1.274.823 Rp.3.954.654 Rp.498.260.367
3 Rp.5.229.477 Rp.1.284.916 Rp.3.944.561 Rp.496.975.451
4 Rp.5.229.477 Rp.1.295.088 Rp.3.934.389 Rp.495.680.363
5 Rp.5.229.477 Rp.1.305.341 Rp.3.924.136 Rp.494.375.022
6 Rp.5.229.477 Rp.1.315.675 Rp.3.913.802 Rp.493.059.347
7 Rp.5.229.477 Rp.1.326.091 Rp.3.903.386 Rp.491.733.256
8 Rp.5.229.477 Rp.1.336.589 Rp.3.892.888 Rp.490.396.667
9 Rp.5.229.477 Rp.1.347.170 Rp.3.882.307 Rp.489.049.497
10 Rp.5.229.477 Rp.1.357.835 Rp.3.871.642 Rp.487.691.662
11 Rp.5.229.477 Rp.1.368.585 Rp.3.860.892 Rp.486.323.077
12 Rp.5.229.477 Rp.1.379.419 Rp.3.850.058 Rp.484.943.658
13 Rp.5.229.477 Rp.1.390.340 Rp.3.839.137 Rp.483.553.318
14 Rp.5.229.477 Rp.1.401.347 Rp.3.828.130 Rp.482.151.971
15 Rp.5.229.477 Rp.1.412.441 Rp.3.817.036 Rp.480.739.530
16 Rp.5.229.477 Rp.1.423.622 Rp.3.805.855 Rp.479.315.908
17 Rp.5.229.477 Rp.1.434.893 Rp.3.794.584 Rp.477.881.015
18 Rp.5.229.477 Rp.1.446.252 Rp.3.783.225 Rp.476.434.763
19 Rp.5.229.477 Rp.1.457.702 Rp.3.771.775 Rp.474.977.061
20 Rp.5.229.477 Rp.1.469.242 Rp.3.760.235 Rp.473.507.819
21 Rp.5.229.477 Rp.1.480.873 Rp.3.748.604 Rp.472.026.946
22 Rp.5.229.477 Rp.1.492.597 Rp.3.736.880 Rp.470.534.349
23 Rp.5.229.477 Rp.1.504.413 Rp.3.725.064 Rp.469.029.936
24 Rp.5.229.477 Rp.1.516.323 Rp.3.713.154 Rp.467.513.613
25 Rp.5.229.477 Rp.1.528.328 Rp.3.701.149 Rp.465.985.285
26 Rp.5.229.477 Rp.1.540.427 Rp.3.689.050 Rp.464.444.858
27 Rp.5.229.477 Rp.1.552.622 Rp.3.676.855 Rp.462.892.236
28 Rp.5.229.477 Rp.1.564.913 Rp.3.664.564 Rp.461.327.323
29 Rp.5.229.477 Rp.1.577.302 Rp.3.652.175 Rp.459.750.021
30 Rp.5.229.477 Rp.1.589.789 Rp.3.639.688 Rp.458.160.232
31 Rp.5.229.477 Rp.1.602.375 Rp.3.627.102 Rp.456.557.857
32 Rp.5.229.477 Rp.1.615.061 Rp.3.614.416 Rp.454.942.796
33 Rp.5.229.477 Rp.1.627.847 Rp.3.601.630 Rp.453.314.949
34 Rp.5.229.477 Rp.1.640.734 Rp.3.588.743 Rp.451.674.215
35 Rp.5.229.477 Rp.1.653.723 Rp.3.575.754 Rp.450.020.492
36 Rp.5.229.477 Rp.1.666.815 Rp.3.562.662 Rp.448.353.677
37 Rp.5.956.812 Rp.1.379.868 Rp.4.576.944 Rp.446.973.809
38 Rp.5.956.812 Rp.1.393.954 Rp.4.562.858 Rp.445.579.855
39 Rp.5.956.812 Rp.1.408.184 Rp.4.548.628 Rp.444.171.671
40 Rp.5.956.812 Rp.1.422.560 Rp.4.534.252 Rp.442.749.111
41 Rp.5.956.812 Rp.1.437.081 Rp.4.519.731 Rp.441.312.030
42 Rp.5.956.812 Rp.1.451.752 Rp.4.505.060 Rp.439.860.278
43 Rp.5.956.812 Rp.1.466.572 Rp.4.490.240 Rp.438.393.706
44 Rp.5.956.812 Rp.1.481.543 Rp.4.475.269 Rp.436.912.163
45 Rp.5.956.812 Rp.1.496.667 Rp.4.460.145 Rp.435.415.496
46 Rp.5.956.812 Rp.1.511.945 Rp.4.444.867 Rp.433.903.551
47 Rp.5.956.812 Rp.1.527.380 Rp.4.429.432 Rp.432.376.171
48 Rp.5.956.812 Rp.1.542.972 Rp.4.413.840 Rp.430.833.199
49 Rp.5.956.812 Rp.1.558.723 Rp.4.398.089 Rp.429.274.476
50 Rp.5.956.812 Rp.1.574.635 Rp.4.382.177 Rp.427.699.841
51 Rp.5.956.812 Rp.1.590.709 Rp.4.366.103 Rp.426.109.132
52 Rp.5.956.812 Rp.1.606.948 Rp.4.349.864 Rp.424.502.184
53 Rp.5.956.812 Rp.1.623.352 Rp.4.333.460 Rp.422.878.832
54 Rp.5.956.812 Rp.1.639.924 Rp.4.316.888 Rp.421.238.908
55 Rp.5.956.812 Rp.1.656.665 Rp.4.300.147 Rp.419.582.243
56 Rp.5.956.812 Rp.1.673.577 Rp.4.283.235 Rp.417.908.666
57 Rp.5.956.812 Rp.1.690.661 Rp.4.266.151 Rp.416.218.005
58 Rp.5.956.812 Rp.1.707.920 Rp.4.248.892 Rp.414.510.085
59 Rp.5.956.812 Rp.1.725.355 Rp.4.231.457 Rp.412.784.730
60 Rp.5.956.812 Rp.1.742.968 Rp.4.213.844 Rp.411.041.762
61 Rp.5.956.812 Rp.1.760.761 Rp.4.196.051 Rp.409.281.001
62 Rp.5.956.812 Rp.1.778.735 Rp.4.178.077 Rp.407.502.266
63 Rp.5.956.812 Rp.1.796.893 Rp.4.159.919 Rp.405.705.373
64 Rp.5.956.812 Rp.1.815.236 Rp.4.141.576 Rp.403.890.137
65 Rp.5.956.812 Rp.1.833.767 Rp.4.123.045 Rp.402.056.370
66 Rp.5.956.812 Rp.1.852.487 Rp.4.104.325 Rp.400.203.883
67 Rp.5.956.812 Rp.1.871.397 Rp.4.085.415 Rp.398.332.486
68 Rp.5.956.812 Rp.1.890.501 Rp.4.066.311 Rp.396.441.985
69 Rp.5.956.812 Rp.1.909.800 Rp.4.047.012 Rp.394.532.185
70 Rp.5.956.812 Rp.1.929.296 Rp.4.027.516 Rp.392.602.889
71 Rp.5.956.812 Rp.1.948.991 Rp.4.007.821 Rp.390.653.898
72 Rp.5.956.812 Rp.1.968.887 Rp.3.987.925 Rp.388.685.011
73 Rp.5.956.812 Rp.1.988.986 Rp.3.967.826 Rp.386.696.025
74 Rp.5.956.812 Rp.2.009.290 Rp.3.947.522 Rp.384.686.735
75 Rp.5.956.812 Rp.2.029.802 Rp.3.927.010 Rp.382.656.933
76 Rp.5.956.812 Rp.2.050.522 Rp.3.906.290 Rp.380.606.411
77 Rp.5.956.812 Rp.2.071.455 Rp.3.885.357 Rp.378.534.956
78 Rp.5.956.812 Rp.2.092.601 Rp.3.864.211 Rp.376.442.355
79 Rp.5.956.812 Rp.2.113.963 Rp.3.842.849 Rp.374.328.392
80 Rp.5.956.812 Rp.2.135.543 Rp.3.821.269 Rp.372.192.849
81 Rp.5.956.812 Rp.2.157.343 Rp.3.799.469 Rp.370.035.506
82 Rp.5.956.812 Rp.2.179.366 Rp.3.777.446 Rp.367.856.140
83 Rp.5.956.812 Rp.2.201.614 Rp.3.755.198 Rp.365.654.526
84 Rp.5.956.812 Rp.2.224.089 Rp.3.732.723 Rp.363.430.437
85 Rp.5.956.812 Rp.2.246.793 Rp.3.710.019 Rp.361.183.644
86 Rp.5.956.812 Rp.2.269.729 Rp.3.687.083 Rp.358.913.915
87 Rp.5.956.812 Rp.2.292.899 Rp.3.663.913 Rp.356.621.016
88 Rp.5.956.812 Rp.2.316.306 Rp.3.640.506 Rp.354.304.710
89 Rp.5.956.812 Rp.2.339.951 Rp.3.616.861 Rp.351.964.759
90 Rp.5.956.812 Rp.2.363.838 Rp.3.592.974 Rp.349.600.921
91 Rp.5.956.812 Rp.2.387.969 Rp.3.568.843 Rp.347.212.952
92 Rp.5.956.812 Rp.2.412.346 Rp.3.544.466 Rp.344.800.606
93 Rp.5.956.812 Rp.2.436.972 Rp.3.519.840 Rp.342.363.634
94 Rp.5.956.812 Rp.2.461.850 Rp.3.494.962 Rp.339.901.784
95 Rp.5.956.812 Rp.2.486.981 Rp.3.469.831 Rp.337.414.803
96 Rp.5.956.812 Rp.2.512.369 Rp.3.444.443 Rp.334.902.434
97 Rp.5.956.812 Rp.2.538.016 Rp.3.418.796 Rp.332.364.418
98 Rp.5.956.812 Rp.2.563.925 Rp.3.392.887 Rp.329.800.493
99 Rp.5.956.812 Rp.2.590.099 Rp.3.366.713 Rp.327.210.394
100 Rp.5.956.812 Rp.2.616.539 Rp.3.340.273 Rp.324.593.855
101 Rp.5.956.812 Rp.2.643.250 Rp.3.313.562 Rp.321.950.605
102 Rp.5.956.812 Rp.2.670.233 Rp.3.286.579 Rp.319.280.372
103 Rp.5.956.812 Rp.2.697.492 Rp.3.259.320 Rp.316.582.880
104 Rp.5.956.812 Rp.2.725.028 Rp.3.231.784 Rp.313.857.852
105 Rp.5.956.812 Rp.2.752.846 Rp.3.203.966 Rp.311.105.006
106 Rp.5.956.812 Rp.2.780.948 Rp.3.175.864 Rp.308.324.058
107 Rp.5.956.812 Rp.2.809.337 Rp.3.147.475 Rp.305.514.721
108 Rp.5.956.812 Rp.2.838.016 Rp.3.118.796 Rp.302.676.705
109 Rp.5.956.812 Rp.2.866.987 Rp.3.089.825 Rp.299.809.718
110 Rp.5.956.812 Rp.2.896.254 Rp.3.060.558 Rp.296.913.464
111 Rp.5.956.812 Rp.2.925.820 Rp.3.030.992 Rp.293.987.644
112 Rp.5.956.812 Rp.2.955.688 Rp.3.001.124 Rp.291.031.956
113 Rp.5.956.812 Rp.2.985.861 Rp.2.970.951 Rp.288.046.095
114 Rp.5.956.812 Rp.3.016.341 Rp.2.940.471 Rp.285.029.754
115 Rp.5.956.812 Rp.3.047.133 Rp.2.909.679 Rp.281.982.621
116 Rp.5.956.812 Rp.3.078.239 Rp.2.878.573 Rp.278.904.382
117 Rp.5.956.812 Rp.3.109.663 Rp.2.847.149 Rp.275.794.719
118 Rp.5.956.812 Rp.3.141.408 Rp.2.815.404 Rp.272.653.311
119 Rp.5.956.812 Rp.3.173.476 Rp.2.783.336 Rp.269.479.835
120 Rp.5.956.812 Rp.3.205.872 Rp.2.750.940 Rp.266.273.963
121 Rp.5.956.812 Rp.3.238.599 Rp.2.718.213 Rp.263.035.364
122 Rp.5.956.812 Rp.3.271.659 Rp.2.685.153 Rp.259.763.705
123 Rp.5.956.812 Rp.3.305.058 Rp.2.651.754 Rp.256.458.647
124 Rp.5.956.812 Rp.3.338.797 Rp.2.618.015 Rp.253.119.850
125 Rp.5.956.812 Rp.3.372.880 Rp.2.583.932 Rp.249.746.970
126 Rp.5.956.812 Rp.3.407.312 Rp.2.549.500 Rp.246.339.658
127 Rp.5.956.812 Rp.3.442.095 Rp.2.514.717 Rp.242.897.563
128 Rp.5.956.812 Rp.3.477.233 Rp.2.479.579 Rp.239.420.330
129 Rp.5.956.812 Rp.3.512.729 Rp.2.444.083 Rp.235.907.601
130 Rp.5.956.812 Rp.3.548.589 Rp.2.408.223 Rp.232.359.012
131 Rp.5.956.812 Rp.3.584.814 Rp.2.371.998 Rp.228.774.198
132 Rp.5.956.812 Rp.3.621.409 Rp.2.335.403 Rp.225.152.789
133 Rp.5.956.812 Rp.3.658.377 Rp.2.298.435 Rp.221.494.412
134 Rp.5.956.812 Rp.3.695.723 Rp.2.261.089 Rp.217.798.689
135 Rp.5.956.812 Rp.3.733.450 Rp.2.223.362 Rp.214.065.239
136 Rp.5.956.812 Rp.3.771.563 Rp.2.185.249 Rp.210.293.676
137 Rp.5.956.812 Rp.3.810.064 Rp.2.146.748 Rp.206.483.612
138 Rp.5.956.812 Rp.3.848.958 Rp.2.107.854 Rp.202.634.654
139 Rp.5.956.812 Rp.3.888.250 Rp.2.068.562 Rp.198.746.404
140 Rp.5.956.812 Rp.3.927.942 Rp.2.028.870 Rp.194.818.462
141 Rp.5.956.812 Rp.3.968.040 Rp.1.988.772 Rp.190.850.422
142 Rp.5.956.812 Rp.4.008.547 Rp.1.948.265 Rp.186.841.875
143 Rp.5.956.812 Rp.4.049.468 Rp.1.907.344 Rp.182.792.407
144 Rp.5.956.812 Rp.4.090.806 Rp.1.866.006 Rp.178.701.601
145 Rp.5.956.812 Rp.4.132.566 Rp.1.824.246 Rp.174.569.035
146 Rp.5.956.812 Rp.4.174.753 Rp.1.782.059 Rp.170.394.282
147 Rp.5.956.812 Rp.4.217.370 Rp.1.739.442 Rp.166.176.912
148 Rp.5.956.812 Rp.4.260.423 Rp.1.696.389 Rp.161.916.489
149 Rp.5.956.812 Rp.4.303.915 Rp.1.652.897 Rp.157.612.574
150 Rp.5.956.812 Rp.4.347.850 Rp.1.608.962 Rp.153.264.724
151 Rp.5.956.812 Rp.4.392.235 Rp.1.564.577 Rp.148.872.489
152 Rp.5.956.812 Rp.4.437.072 Rp.1.519.740 Rp.144.435.417
153 Rp.5.956.812 Rp.4.482.367 Rp.1.474.445 Rp.139.953.050
154 Rp.5.956.812 Rp.4.528.125 Rp.1.428.687 Rp.135.424.925
155 Rp.5.956.812 Rp.4.574.349 Rp.1.382.463 Rp.130.850.576
156 Rp.5.956.812 Rp.4.621.046 Rp.1.335.766 Rp.126.229.530
157 Rp.5.956.812 Rp.4.668.219 Rp.1.288.593 Rp.121.561.311
158 Rp.5.956.812 Rp.4.715.874 Rp.1.240.938 Rp.116.845.437
159 Rp.5.956.812 Rp.4.764.015 Rp.1.192.797 Rp.112.081.422
160 Rp.5.956.812 Rp.4.812.647 Rp.1.144.165 Rp.107.268.775
161 Rp.5.956.812 Rp.4.861.777 Rp.1.095.035 Rp.102.406.998
162 Rp.5.956.812 Rp.4.911.407 Rp.1.045.405 Rp.97.495.591
163 Rp.5.956.812 Rp.4.961.545 Rp.995.267 Rp.92.534.046
164 Rp.5.956.812 Rp.5.012.194 Rp.944.618 Rp.87.521.852
165 Rp.5.956.812 Rp.5.063.360 Rp.893.452 Rp.82.458.492
166 Rp.5.956.812 Rp.5.115.048 Rp.841.764 Rp.77.343.444
167 Rp.5.956.812 Rp.5.167.264 Rp.789.548 Rp.72.176.180
168 Rp.5.956.812 Rp.5.220.013 Rp.736.799 Rp.66.956.167
169 Rp.5.956.812 Rp.5.273.301 Rp.683.511 Rp.61.682.866
170 Rp.5.956.812 Rp.5.327.133 Rp.629.679 Rp.56.355.733
171 Rp.5.956.812 Rp.5.381.514 Rp.575.298 Rp.50.974.219
172 Rp.5.956.812 Rp.5.436.450 Rp.520.362 Rp.45.537.769
173 Rp.5.956.812 Rp.5.491.947 Rp.464.865 Rp.40.045.822
174 Rp.5.956.812 Rp.5.548.011 Rp.408.801 Rp.34.497.811
175 Rp.5.956.812 Rp.5.604.647 Rp.352.165 Rp.28.893.164
176 Rp.5.956.812 Rp.5.661.861 Rp.294.951 Rp.23.231.303
177 Rp.5.956.812 Rp.5.719.659 Rp.237.153 Rp.17.511.644
178 Rp.5.956.812 Rp.5.778.047 Rp.178.765 Rp.11.733.597
179 Rp.5.956.812 Rp.5.837.032 Rp.119.780 Rp.5.896.565
180 Rp.5.956.812 Rp.5.896.565 Rp.60.194 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp1,25mily
    RUMAH Dijual
    di Depok
    Rp1,25mily
    • 3
    • 3
    • 100
    • 115
    Lihat Rincian
    Rp1,25mily
  • RUMAH Dijual
    di Depok
    Rp435jt
    RUMAH Dijual
    di Depok
    Rp435jt
    • 2
    • 1
    • 72
    • 42
    Lihat Rincian
    Rp435jt
  • RUMAH Dijual
    di Depok
    Rp1,4mily
    RUMAH Dijual
    di Depok
    Rp1,4mily
    • 3
    • 2
    • 119
    • 110
    Lihat Rincian
    Rp1,4mily
  • RUMAH Dijual
    di Depok
    Rp260jt
    RUMAH Dijual
    di Depok
    Rp260jt
    • 2
    • 1
    • 84
    • 36
    Lihat Rincian
    Rp260jt
  • RUMAH Dijual
    di Depok
    Rp350jt
    RUMAH Dijual
    di Depok
    Rp350jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp350jt
  • RUMAH Dijual
    di Depok
    Rp5,5mily
    RUMAH Dijual
    di Depok
    Rp5,5mily
    • 5
    • 4
    • 470
    • 350
    Lihat Rincian
    Rp5,5mily
  • RUMAH Dijual
    di Depok
    Rp559jt
    RUMAH Dijual
    di Depok
    Rp559jt
    • 2
    • 1
    • 36
    • 84
    Lihat Rincian
    Rp559jt
  • RUMAH Disewa
    di Depok
    Rp34jt/thn
    RUMAH Disewa
    di Depok
    Rp34jt/thn
    • 2
    • 2
    • 143
    • 95
    Lihat Rincian
    Rp34jt/thn

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