dijual rumah cluster di kalimulya cilodong 10 menit stasiun Depok Lama

Jl. Haji Jemi'in 1, kelurahan Kalimulya Kec. Cilodong kota Depok Depok Jawa Barat

Rp553jt
KPR: 4,61jt/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.553.000.000 Dana Tunai yang Harus Disiapkan Rp.165.900.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.442.400.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.4.619.650 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.262.167 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.481.659.617
Total Pembayaran
Rp.1.094.383.617 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.442.400.000
1 Rp.4.619.650 Rp.1.117.317 Rp.3.502.333 Rp.441.282.683
2 Rp.4.619.650 Rp.1.126.162 Rp.3.493.488 Rp.440.156.521
3 Rp.4.619.650 Rp.1.135.078 Rp.3.484.572 Rp.439.021.443
4 Rp.4.619.650 Rp.1.144.064 Rp.3.475.586 Rp.437.877.379
5 Rp.4.619.650 Rp.1.153.121 Rp.3.466.529 Rp.436.724.258
6 Rp.4.619.650 Rp.1.162.250 Rp.3.457.400 Rp.435.562.008
7 Rp.4.619.650 Rp.1.171.451 Rp.3.448.199 Rp.434.390.557
8 Rp.4.619.650 Rp.1.180.725 Rp.3.438.925 Rp.433.209.832
9 Rp.4.619.650 Rp.1.190.072 Rp.3.429.578 Rp.432.019.760
10 Rp.4.619.650 Rp.1.199.494 Rp.3.420.156 Rp.430.820.266
11 Rp.4.619.650 Rp.1.208.990 Rp.3.410.660 Rp.429.611.276
12 Rp.4.619.650 Rp.1.218.561 Rp.3.401.089 Rp.428.392.715
13 Rp.4.619.650 Rp.1.228.208 Rp.3.391.442 Rp.427.164.507
14 Rp.4.619.650 Rp.1.237.931 Rp.3.381.719 Rp.425.926.576
15 Rp.4.619.650 Rp.1.247.731 Rp.3.371.919 Rp.424.678.845
16 Rp.4.619.650 Rp.1.257.609 Rp.3.362.041 Rp.423.421.236
17 Rp.4.619.650 Rp.1.267.565 Rp.3.352.085 Rp.422.153.671
18 Rp.4.619.650 Rp.1.277.600 Rp.3.342.050 Rp.420.876.071
19 Rp.4.619.650 Rp.1.287.714 Rp.3.331.936 Rp.419.588.357
20 Rp.4.619.650 Rp.1.297.909 Rp.3.321.741 Rp.418.290.448
21 Rp.4.619.650 Rp.1.308.184 Rp.3.311.466 Rp.416.982.264
22 Rp.4.619.650 Rp.1.318.540 Rp.3.301.110 Rp.415.663.724
23 Rp.4.619.650 Rp.1.328.979 Rp.3.290.671 Rp.414.334.745
24 Rp.4.619.650 Rp.1.339.500 Rp.3.280.150 Rp.412.995.245
25 Rp.4.619.650 Rp.1.350.104 Rp.3.269.546 Rp.411.645.141
26 Rp.4.619.650 Rp.1.360.793 Rp.3.258.857 Rp.410.284.348
27 Rp.4.619.650 Rp.1.371.566 Rp.3.248.084 Rp.408.912.782
28 Rp.4.619.650 Rp.1.382.424 Rp.3.237.226 Rp.407.530.358
29 Rp.4.619.650 Rp.1.393.368 Rp.3.226.282 Rp.406.136.990
30 Rp.4.619.650 Rp.1.404.399 Rp.3.215.251 Rp.404.732.591
31 Rp.4.619.650 Rp.1.415.517 Rp.3.204.133 Rp.403.317.074
32 Rp.4.619.650 Rp.1.426.723 Rp.3.192.927 Rp.401.890.351
33 Rp.4.619.650 Rp.1.438.018 Rp.3.181.632 Rp.400.452.333
34 Rp.4.619.650 Rp.1.449.402 Rp.3.170.248 Rp.399.002.931
35 Rp.4.619.650 Rp.1.460.877 Rp.3.158.773 Rp.397.542.054
36 Rp.4.619.650 Rp.1.472.442 Rp.3.147.208 Rp.396.069.612
37 Rp.5.262.167 Rp.1.218.956 Rp.4.043.211 Rp.394.850.656
38 Rp.5.262.167 Rp.1.231.400 Rp.4.030.767 Rp.393.619.256
39 Rp.5.262.167 Rp.1.243.970 Rp.4.018.197 Rp.392.375.286
40 Rp.5.262.167 Rp.1.256.669 Rp.4.005.498 Rp.391.118.617
41 Rp.5.262.167 Rp.1.269.498 Rp.3.992.669 Rp.389.849.119
42 Rp.5.262.167 Rp.1.282.457 Rp.3.979.710 Rp.388.566.662
43 Rp.5.262.167 Rp.1.295.549 Rp.3.966.618 Rp.387.271.113
44 Rp.5.262.167 Rp.1.308.774 Rp.3.953.393 Rp.385.962.339
45 Rp.5.262.167 Rp.1.322.135 Rp.3.940.032 Rp.384.640.204
46 Rp.5.262.167 Rp.1.335.632 Rp.3.926.535 Rp.383.304.572
47 Rp.5.262.167 Rp.1.349.266 Rp.3.912.901 Rp.381.955.306
48 Rp.5.262.167 Rp.1.363.040 Rp.3.899.127 Rp.380.592.266
49 Rp.5.262.167 Rp.1.376.954 Rp.3.885.213 Rp.379.215.312
50 Rp.5.262.167 Rp.1.391.011 Rp.3.871.156 Rp.377.824.301
51 Rp.5.262.167 Rp.1.405.211 Rp.3.856.956 Rp.376.419.090
52 Rp.5.262.167 Rp.1.419.555 Rp.3.842.612 Rp.374.999.535
53 Rp.5.262.167 Rp.1.434.047 Rp.3.828.120 Rp.373.565.488
54 Rp.5.262.167 Rp.1.448.686 Rp.3.813.481 Rp.372.116.802
55 Rp.5.262.167 Rp.1.463.475 Rp.3.798.692 Rp.370.653.327
56 Rp.5.262.167 Rp.1.478.414 Rp.3.783.753 Rp.369.174.913
57 Rp.5.262.167 Rp.1.493.506 Rp.3.768.661 Rp.367.681.407
58 Rp.5.262.167 Rp.1.508.753 Rp.3.753.414 Rp.366.172.654
59 Rp.5.262.167 Rp.1.524.154 Rp.3.738.013 Rp.364.648.500
60 Rp.5.262.167 Rp.1.539.714 Rp.3.722.453 Rp.363.108.786
61 Rp.5.262.167 Rp.1.555.431 Rp.3.706.736 Rp.361.553.355
62 Rp.5.262.167 Rp.1.571.310 Rp.3.690.857 Rp.359.982.045
63 Rp.5.262.167 Rp.1.587.350 Rp.3.674.817 Rp.358.394.695
64 Rp.5.262.167 Rp.1.603.554 Rp.3.658.613 Rp.356.791.141
65 Rp.5.262.167 Rp.1.619.924 Rp.3.642.243 Rp.355.171.217
66 Rp.5.262.167 Rp.1.636.461 Rp.3.625.706 Rp.353.534.756
67 Rp.5.262.167 Rp.1.653.166 Rp.3.609.001 Rp.351.881.590
68 Rp.5.262.167 Rp.1.670.042 Rp.3.592.125 Rp.350.211.548
69 Rp.5.262.167 Rp.1.687.091 Rp.3.575.076 Rp.348.524.457
70 Rp.5.262.167 Rp.1.704.313 Rp.3.557.854 Rp.346.820.144
71 Rp.5.262.167 Rp.1.721.711 Rp.3.540.456 Rp.345.098.433
72 Rp.5.262.167 Rp.1.739.287 Rp.3.522.880 Rp.343.359.146
73 Rp.5.262.167 Rp.1.757.042 Rp.3.505.125 Rp.341.602.104
74 Rp.5.262.167 Rp.1.774.979 Rp.3.487.188 Rp.339.827.125
75 Rp.5.262.167 Rp.1.793.098 Rp.3.469.069 Rp.338.034.027
76 Rp.5.262.167 Rp.1.811.403 Rp.3.450.764 Rp.336.222.624
77 Rp.5.262.167 Rp.1.829.894 Rp.3.432.273 Rp.334.392.730
78 Rp.5.262.167 Rp.1.848.575 Rp.3.413.592 Rp.332.544.155
79 Rp.5.262.167 Rp.1.867.445 Rp.3.394.722 Rp.330.676.710
80 Rp.5.262.167 Rp.1.886.509 Rp.3.375.658 Rp.328.790.201
81 Rp.5.262.167 Rp.1.905.767 Rp.3.356.400 Rp.326.884.434
82 Rp.5.262.167 Rp.1.925.222 Rp.3.336.945 Rp.324.959.212
83 Rp.5.262.167 Rp.1.944.875 Rp.3.317.292 Rp.323.014.337
84 Rp.5.262.167 Rp.1.964.729 Rp.3.297.438 Rp.321.049.608
85 Rp.5.262.167 Rp.1.984.786 Rp.3.277.381 Rp.319.064.822
86 Rp.5.262.167 Rp.2.005.047 Rp.3.257.120 Rp.317.059.775
87 Rp.5.262.167 Rp.2.025.515 Rp.3.236.652 Rp.315.034.260
88 Rp.5.262.167 Rp.2.046.192 Rp.3.215.975 Rp.312.988.068
89 Rp.5.262.167 Rp.2.067.080 Rp.3.195.087 Rp.310.920.988
90 Rp.5.262.167 Rp.2.088.182 Rp.3.173.985 Rp.308.832.806
91 Rp.5.262.167 Rp.2.109.499 Rp.3.152.668 Rp.306.723.307
92 Rp.5.262.167 Rp.2.131.033 Rp.3.131.134 Rp.304.592.274
93 Rp.5.262.167 Rp.2.152.788 Rp.3.109.379 Rp.302.439.486
94 Rp.5.262.167 Rp.2.174.764 Rp.3.087.403 Rp.300.264.722
95 Rp.5.262.167 Rp.2.196.965 Rp.3.065.202 Rp.298.067.757
96 Rp.5.262.167 Rp.2.219.392 Rp.3.042.775 Rp.295.848.365
97 Rp.5.262.167 Rp.2.242.048 Rp.3.020.119 Rp.293.606.317
98 Rp.5.262.167 Rp.2.264.936 Rp.2.997.231 Rp.291.341.381
99 Rp.5.262.167 Rp.2.288.057 Rp.2.974.110 Rp.289.053.324
100 Rp.5.262.167 Rp.2.311.414 Rp.2.950.753 Rp.286.741.910
101 Rp.5.262.167 Rp.2.335.010 Rp.2.927.157 Rp.284.406.900
102 Rp.5.262.167 Rp.2.358.847 Rp.2.903.320 Rp.282.048.053
103 Rp.5.262.167 Rp.2.382.926 Rp.2.879.241 Rp.279.665.127
104 Rp.5.262.167 Rp.2.407.252 Rp.2.854.915 Rp.277.257.875
105 Rp.5.262.167 Rp.2.431.826 Rp.2.830.341 Rp.274.826.049
106 Rp.5.262.167 Rp.2.456.651 Rp.2.805.516 Rp.272.369.398
107 Rp.5.262.167 Rp.2.481.729 Rp.2.780.438 Rp.269.887.669
108 Rp.5.262.167 Rp.2.507.064 Rp.2.755.103 Rp.267.380.605
109 Rp.5.262.167 Rp.2.532.657 Rp.2.729.510 Rp.264.847.948
110 Rp.5.262.167 Rp.2.558.511 Rp.2.703.656 Rp.262.289.437
111 Rp.5.262.167 Rp.2.584.629 Rp.2.677.538 Rp.259.704.808
112 Rp.5.262.167 Rp.2.611.014 Rp.2.651.153 Rp.257.093.794
113 Rp.5.262.167 Rp.2.637.668 Rp.2.624.499 Rp.254.456.126
114 Rp.5.262.167 Rp.2.664.594 Rp.2.597.573 Rp.251.791.532
115 Rp.5.262.167 Rp.2.691.795 Rp.2.570.372 Rp.249.099.737
116 Rp.5.262.167 Rp.2.719.274 Rp.2.542.893 Rp.246.380.463
117 Rp.5.262.167 Rp.2.747.033 Rp.2.515.134 Rp.243.633.430
118 Rp.5.262.167 Rp.2.775.076 Rp.2.487.091 Rp.240.858.354
119 Rp.5.262.167 Rp.2.803.405 Rp.2.458.762 Rp.238.054.949
120 Rp.5.262.167 Rp.2.832.023 Rp.2.430.144 Rp.235.222.926
121 Rp.5.262.167 Rp.2.860.933 Rp.2.401.234 Rp.232.361.993
122 Rp.5.262.167 Rp.2.890.138 Rp.2.372.029 Rp.229.471.855
123 Rp.5.262.167 Rp.2.919.642 Rp.2.342.525 Rp.226.552.213
124 Rp.5.262.167 Rp.2.949.446 Rp.2.312.721 Rp.223.602.767
125 Rp.5.262.167 Rp.2.979.555 Rp.2.282.612 Rp.220.623.212
126 Rp.5.262.167 Rp.3.009.972 Rp.2.252.195 Rp.217.613.240
127 Rp.5.262.167 Rp.3.040.699 Rp.2.221.468 Rp.214.572.541
128 Rp.5.262.167 Rp.3.071.739 Rp.2.190.428 Rp.211.500.802
129 Rp.5.262.167 Rp.3.103.096 Rp.2.159.071 Rp.208.397.706
130 Rp.5.262.167 Rp.3.134.774 Rp.2.127.393 Rp.205.262.932
131 Rp.5.262.167 Rp.3.166.775 Rp.2.095.392 Rp.202.096.157
132 Rp.5.262.167 Rp.3.199.102 Rp.2.063.065 Rp.198.897.055
133 Rp.5.262.167 Rp.3.231.760 Rp.2.030.407 Rp.195.665.295
134 Rp.5.262.167 Rp.3.264.750 Rp.1.997.417 Rp.192.400.545
135 Rp.5.262.167 Rp.3.298.078 Rp.1.964.089 Rp.189.102.467
136 Rp.5.262.167 Rp.3.331.746 Rp.1.930.421 Rp.185.770.721
137 Rp.5.262.167 Rp.3.365.758 Rp.1.896.409 Rp.182.404.963
138 Rp.5.262.167 Rp.3.400.116 Rp.1.862.051 Rp.179.004.847
139 Rp.5.262.167 Rp.3.434.826 Rp.1.827.341 Rp.175.570.021
140 Rp.5.262.167 Rp.3.469.890 Rp.1.792.277 Rp.172.100.131
141 Rp.5.262.167 Rp.3.505.311 Rp.1.756.856 Rp.168.594.820
142 Rp.5.262.167 Rp.3.541.095 Rp.1.721.072 Rp.165.053.725
143 Rp.5.262.167 Rp.3.577.244 Rp.1.684.923 Rp.161.476.481
144 Rp.5.262.167 Rp.3.613.761 Rp.1.648.406 Rp.157.862.720
145 Rp.5.262.167 Rp.3.650.652 Rp.1.611.515 Rp.154.212.068
146 Rp.5.262.167 Rp.3.687.919 Rp.1.574.248 Rp.150.524.149
147 Rp.5.262.167 Rp.3.725.566 Rp.1.536.601 Rp.146.798.583
148 Rp.5.262.167 Rp.3.763.598 Rp.1.498.569 Rp.143.034.985
149 Rp.5.262.167 Rp.3.802.018 Rp.1.460.149 Rp.139.232.967
150 Rp.5.262.167 Rp.3.840.830 Rp.1.421.337 Rp.135.392.137
151 Rp.5.262.167 Rp.3.880.039 Rp.1.382.128 Rp.131.512.098
152 Rp.5.262.167 Rp.3.919.648 Rp.1.342.519 Rp.127.592.450
153 Rp.5.262.167 Rp.3.959.661 Rp.1.302.506 Rp.123.632.789
154 Rp.5.262.167 Rp.4.000.082 Rp.1.262.085 Rp.119.632.707
155 Rp.5.262.167 Rp.4.040.916 Rp.1.221.251 Rp.115.591.791
156 Rp.5.262.167 Rp.4.082.167 Rp.1.180.000 Rp.111.509.624
157 Rp.5.262.167 Rp.4.123.840 Rp.1.138.327 Rp.107.385.784
158 Rp.5.262.167 Rp.4.165.937 Rp.1.096.230 Rp.103.219.847
159 Rp.5.262.167 Rp.4.208.464 Rp.1.053.703 Rp.99.011.383
160 Rp.5.262.167 Rp.4.251.426 Rp.1.010.741 Rp.94.759.957
161 Rp.5.262.167 Rp.4.294.826 Rp.967.341 Rp.90.465.131
162 Rp.5.262.167 Rp.4.338.669 Rp.923.498 Rp.86.126.462
163 Rp.5.262.167 Rp.4.382.959 Rp.879.208 Rp.81.743.503
164 Rp.5.262.167 Rp.4.427.702 Rp.834.465 Rp.77.315.801
165 Rp.5.262.167 Rp.4.472.902 Rp.789.265 Rp.72.842.899
166 Rp.5.262.167 Rp.4.518.562 Rp.743.605 Rp.68.324.337
167 Rp.5.262.167 Rp.4.564.689 Rp.697.478 Rp.63.759.648
168 Rp.5.262.167 Rp.4.611.287 Rp.650.880 Rp.59.148.361
169 Rp.5.262.167 Rp.4.658.361 Rp.603.806 Rp.54.490.000
170 Rp.5.262.167 Rp.4.705.915 Rp.556.252 Rp.49.784.085
171 Rp.5.262.167 Rp.4.753.954 Rp.508.213 Rp.45.030.131
172 Rp.5.262.167 Rp.4.802.484 Rp.459.683 Rp.40.227.647
173 Rp.5.262.167 Rp.4.851.510 Rp.410.657 Rp.35.376.137
174 Rp.5.262.167 Rp.4.901.036 Rp.361.131 Rp.30.475.101
175 Rp.5.262.167 Rp.4.951.067 Rp.311.100 Rp.25.524.034
176 Rp.5.262.167 Rp.5.001.609 Rp.260.558 Rp.20.522.425
177 Rp.5.262.167 Rp.5.052.667 Rp.209.500 Rp.15.469.758
178 Rp.5.262.167 Rp.5.104.247 Rp.157.920 Rp.10.365.511
179 Rp.5.262.167 Rp.5.156.352 Rp.105.815 Rp.5.209.159
180 Rp.5.262.167 Rp.5.209.159 Rp.53.177 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp520jt
    RUMAH Dijual
    di Depok
    Rp520jt
    • 2
    • 1
    • 81
    • 45
    Lihat Rincian
    Rp520jt
  • RUMAH Dijual
    di Depok
    Rp615jt
    RUMAH Dijual
    di Depok
    Rp615jt
    • 2
    • 1
    • 75
    • 36
    Lihat Rincian
    Rp615jt
  • RUMAH Dijual
    di Depok
    Rp495jt
    RUMAH Dijual
    di Depok
    Rp495jt
    • 2
    • 1
    • 96
    • 65
    Lihat Rincian
    Rp495jt
  • APARTEMEN Dijual
    di Depok
    Rp587jt
    APARTEMEN Dijual
    di Depok
    Rp587jt
    • 1
    • 1
    • 21
    Lihat Rincian
    Rp587jt
  • RUMAH Dijual
    di Depok
    Rp1,7mily
    RUMAH Dijual
    di Depok
    Rp1,7mily
    • 4
    • 2
    • 200
    • 154
    Lihat Rincian
    Rp1,7mily
  • RUMAH Dijual
    di Depok
    Rp230jt
    RUMAH Dijual
    di Depok
    Rp230jt
    • 2
    • 1
    • 50
    • 30
    Lihat Rincian
    Rp230jt
  • RUMAH Dijual
    di Depok
    Rp419jt
    RUMAH Dijual
    di Depok
    Rp419jt
    • 2
    • 1
    • 85
    • 36
    Lihat Rincian
    Rp419jt
  • RUMAH Dijual
    di Depok
    Rp2,1mily
    RUMAH Dijual
    di Depok
    Rp2,1mily
    • 3
    • 2
    • 169
    • 145
    Lihat Rincian
    Rp2,1mily