Rumah Cluster 2 Lantai Di Depok

Kemang Cluster Depok Jl. Kemang II Jl. Kemang II Kota Depok Depok Jawa Barat

Rp885jt
KPR: 7,39jt/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.885.000.000 Dana Tunai yang Harus Disiapkan Rp.265.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.708.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.7.393.111 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.8.421.371 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.770.829.443
Total Pembayaran
Rp.1.751.409.443 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.708.000.000
1 Rp.7.393.111 Rp.1.788.111 Rp.5.605.000 Rp.706.211.889
2 Rp.7.393.111 Rp.1.802.267 Rp.5.590.844 Rp.704.409.622
3 Rp.7.393.111 Rp.1.816.535 Rp.5.576.576 Rp.702.593.087
4 Rp.7.393.111 Rp.1.830.916 Rp.5.562.195 Rp.700.762.171
5 Rp.7.393.111 Rp.1.845.410 Rp.5.547.701 Rp.698.916.761
6 Rp.7.393.111 Rp.1.860.020 Rp.5.533.091 Rp.697.056.741
7 Rp.7.393.111 Rp.1.874.745 Rp.5.518.366 Rp.695.181.996
8 Rp.7.393.111 Rp.1.889.587 Rp.5.503.524 Rp.693.292.409
9 Rp.7.393.111 Rp.1.904.546 Rp.5.488.565 Rp.691.387.863
10 Rp.7.393.111 Rp.1.919.624 Rp.5.473.487 Rp.689.468.239
11 Rp.7.393.111 Rp.1.934.821 Rp.5.458.290 Rp.687.533.418
12 Rp.7.393.111 Rp.1.950.138 Rp.5.442.973 Rp.685.583.280
13 Rp.7.393.111 Rp.1.965.577 Rp.5.427.534 Rp.683.617.703
14 Rp.7.393.111 Rp.1.981.138 Rp.5.411.973 Rp.681.636.565
15 Rp.7.393.111 Rp.1.996.822 Rp.5.396.289 Rp.679.639.743
16 Rp.7.393.111 Rp.2.012.630 Rp.5.380.481 Rp.677.627.113
17 Rp.7.393.111 Rp.2.028.563 Rp.5.364.548 Rp.675.598.550
18 Rp.7.393.111 Rp.2.044.622 Rp.5.348.489 Rp.673.553.928
19 Rp.7.393.111 Rp.2.060.809 Rp.5.332.302 Rp.671.493.119
20 Rp.7.393.111 Rp.2.077.124 Rp.5.315.987 Rp.669.415.995
21 Rp.7.393.111 Rp.2.093.568 Rp.5.299.543 Rp.667.322.427
22 Rp.7.393.111 Rp.2.110.142 Rp.5.282.969 Rp.665.212.285
23 Rp.7.393.111 Rp.2.126.847 Rp.5.266.264 Rp.663.085.438
24 Rp.7.393.111 Rp.2.143.685 Rp.5.249.426 Rp.660.941.753
25 Rp.7.393.111 Rp.2.160.655 Rp.5.232.456 Rp.658.781.098
26 Rp.7.393.111 Rp.2.177.761 Rp.5.215.350 Rp.656.603.337
27 Rp.7.393.111 Rp.2.195.001 Rp.5.198.110 Rp.654.408.336
28 Rp.7.393.111 Rp.2.212.378 Rp.5.180.733 Rp.652.195.958
29 Rp.7.393.111 Rp.2.229.893 Rp.5.163.218 Rp.649.966.065
30 Rp.7.393.111 Rp.2.247.546 Rp.5.145.565 Rp.647.718.519
31 Rp.7.393.111 Rp.2.265.339 Rp.5.127.772 Rp.645.453.180
32 Rp.7.393.111 Rp.2.283.273 Rp.5.109.838 Rp.643.169.907
33 Rp.7.393.111 Rp.2.301.349 Rp.5.091.762 Rp.640.868.558
34 Rp.7.393.111 Rp.2.319.568 Rp.5.073.543 Rp.638.548.990
35 Rp.7.393.111 Rp.2.337.931 Rp.5.055.180 Rp.636.211.059
36 Rp.7.393.111 Rp.2.356.440 Rp.5.036.671 Rp.633.854.619
37 Rp.8.421.371 Rp.1.950.772 Rp.6.470.599 Rp.631.903.847
38 Rp.8.421.371 Rp.1.970.686 Rp.6.450.685 Rp.629.933.161
39 Rp.8.421.371 Rp.1.990.803 Rp.6.430.568 Rp.627.942.358
40 Rp.8.421.371 Rp.2.011.126 Rp.6.410.245 Rp.625.931.232
41 Rp.8.421.371 Rp.2.031.656 Rp.6.389.715 Rp.623.899.576
42 Rp.8.421.371 Rp.2.052.396 Rp.6.368.975 Rp.621.847.180
43 Rp.8.421.371 Rp.2.073.348 Rp.6.348.023 Rp.619.773.832
44 Rp.8.421.371 Rp.2.094.513 Rp.6.326.858 Rp.617.679.319
45 Rp.8.421.371 Rp.2.115.895 Rp.6.305.476 Rp.615.563.424
46 Rp.8.421.371 Rp.2.137.494 Rp.6.283.877 Rp.613.425.930
47 Rp.8.421.371 Rp.2.159.315 Rp.6.262.056 Rp.611.266.615
48 Rp.8.421.371 Rp.2.181.358 Rp.6.240.013 Rp.609.085.257
49 Rp.8.421.371 Rp.2.203.626 Rp.6.217.745 Rp.606.881.631
50 Rp.8.421.371 Rp.2.226.121 Rp.6.195.250 Rp.604.655.510
51 Rp.8.421.371 Rp.2.248.846 Rp.6.172.525 Rp.602.406.664
52 Rp.8.421.371 Rp.2.271.803 Rp.6.149.568 Rp.600.134.861
53 Rp.8.421.371 Rp.2.294.994 Rp.6.126.377 Rp.597.839.867
54 Rp.8.421.371 Rp.2.318.422 Rp.6.102.949 Rp.595.521.445
55 Rp.8.421.371 Rp.2.342.090 Rp.6.079.281 Rp.593.179.355
56 Rp.8.421.371 Rp.2.365.998 Rp.6.055.373 Rp.590.813.357
57 Rp.8.421.371 Rp.2.390.151 Rp.6.031.220 Rp.588.423.206
58 Rp.8.421.371 Rp.2.414.551 Rp.6.006.820 Rp.586.008.655
59 Rp.8.421.371 Rp.2.439.199 Rp.5.982.172 Rp.583.569.456
60 Rp.8.421.371 Rp.2.464.099 Rp.5.957.272 Rp.581.105.357
61 Rp.8.421.371 Rp.2.489.254 Rp.5.932.117 Rp.578.616.103
62 Rp.8.421.371 Rp.2.514.665 Rp.5.906.706 Rp.576.101.438
63 Rp.8.421.371 Rp.2.540.335 Rp.5.881.036 Rp.573.561.103
64 Rp.8.421.371 Rp.2.566.268 Rp.5.855.103 Rp.570.994.835
65 Rp.8.421.371 Rp.2.592.465 Rp.5.828.906 Rp.568.402.370
66 Rp.8.421.371 Rp.2.618.930 Rp.5.802.441 Rp.565.783.440
67 Rp.8.421.371 Rp.2.645.665 Rp.5.775.706 Rp.563.137.775
68 Rp.8.421.371 Rp.2.672.673 Rp.5.748.698 Rp.560.465.102
69 Rp.8.421.371 Rp.2.699.956 Rp.5.721.415 Rp.557.765.146
70 Rp.8.421.371 Rp.2.727.518 Rp.5.693.853 Rp.555.037.628
71 Rp.8.421.371 Rp.2.755.362 Rp.5.666.009 Rp.552.282.266
72 Rp.8.421.371 Rp.2.783.490 Rp.5.637.881 Rp.549.498.776
73 Rp.8.421.371 Rp.2.811.904 Rp.5.609.467 Rp.546.686.872
74 Rp.8.421.371 Rp.2.840.609 Rp.5.580.762 Rp.543.846.263
75 Rp.8.421.371 Rp.2.869.607 Rp.5.551.764 Rp.540.976.656
76 Rp.8.421.371 Rp.2.898.901 Rp.5.522.470 Rp.538.077.755
77 Rp.8.421.371 Rp.2.928.494 Rp.5.492.877 Rp.535.149.261
78 Rp.8.421.371 Rp.2.958.389 Rp.5.462.982 Rp.532.190.872
79 Rp.8.421.371 Rp.2.988.589 Rp.5.432.782 Rp.529.202.283
80 Rp.8.421.371 Rp.3.019.098 Rp.5.402.273 Rp.526.183.185
81 Rp.8.421.371 Rp.3.049.918 Rp.5.371.453 Rp.523.133.267
82 Rp.8.421.371 Rp.3.081.052 Rp.5.340.319 Rp.520.052.215
83 Rp.8.421.371 Rp.3.112.505 Rp.5.308.866 Rp.516.939.710
84 Rp.8.421.371 Rp.3.144.278 Rp.5.277.093 Rp.513.795.432
85 Rp.8.421.371 Rp.3.176.376 Rp.5.244.995 Rp.510.619.056
86 Rp.8.421.371 Rp.3.208.801 Rp.5.212.570 Rp.507.410.255
87 Rp.8.421.371 Rp.3.241.558 Rp.5.179.813 Rp.504.168.697
88 Rp.8.421.371 Rp.3.274.649 Rp.5.146.722 Rp.500.894.048
89 Rp.8.421.371 Rp.3.308.078 Rp.5.113.293 Rp.497.585.970
90 Rp.8.421.371 Rp.3.341.848 Rp.5.079.523 Rp.494.244.122
91 Rp.8.421.371 Rp.3.375.962 Rp.5.045.409 Rp.490.868.160
92 Rp.8.421.371 Rp.3.410.425 Rp.5.010.946 Rp.487.457.735
93 Rp.8.421.371 Rp.3.445.240 Rp.4.976.131 Rp.484.012.495
94 Rp.8.421.371 Rp.3.480.410 Rp.4.940.961 Rp.480.532.085
95 Rp.8.421.371 Rp.3.515.939 Rp.4.905.432 Rp.477.016.146
96 Rp.8.421.371 Rp.3.551.831 Rp.4.869.540 Rp.473.464.315
97 Rp.8.421.371 Rp.3.588.089 Rp.4.833.282 Rp.469.876.226
98 Rp.8.421.371 Rp.3.624.718 Rp.4.796.653 Rp.466.251.508
99 Rp.8.421.371 Rp.3.661.720 Rp.4.759.651 Rp.462.589.788
100 Rp.8.421.371 Rp.3.699.100 Rp.4.722.271 Rp.458.890.688
101 Rp.8.421.371 Rp.3.736.862 Rp.4.684.509 Rp.455.153.826
102 Rp.8.421.371 Rp.3.775.009 Rp.4.646.362 Rp.451.378.817
103 Rp.8.421.371 Rp.3.813.546 Rp.4.607.825 Rp.447.565.271
104 Rp.8.421.371 Rp.3.852.476 Rp.4.568.895 Rp.443.712.795
105 Rp.8.421.371 Rp.3.891.803 Rp.4.529.568 Rp.439.820.992
106 Rp.8.421.371 Rp.3.931.532 Rp.4.489.839 Rp.435.889.460
107 Rp.8.421.371 Rp.3.971.666 Rp.4.449.705 Rp.431.917.794
108 Rp.8.421.371 Rp.4.012.210 Rp.4.409.161 Rp.427.905.584
109 Rp.8.421.371 Rp.4.053.168 Rp.4.368.203 Rp.423.852.416
110 Rp.8.421.371 Rp.4.094.544 Rp.4.326.827 Rp.419.757.872
111 Rp.8.421.371 Rp.4.136.343 Rp.4.285.028 Rp.415.621.529
112 Rp.8.421.371 Rp.4.178.568 Rp.4.242.803 Rp.411.442.961
113 Rp.8.421.371 Rp.4.221.224 Rp.4.200.147 Rp.407.221.737
114 Rp.8.421.371 Rp.4.264.316 Rp.4.157.055 Rp.402.957.421
115 Rp.8.421.371 Rp.4.307.847 Rp.4.113.524 Rp.398.649.574
116 Rp.8.421.371 Rp.4.351.823 Rp.4.069.548 Rp.394.297.751
117 Rp.8.421.371 Rp.4.396.248 Rp.4.025.123 Rp.389.901.503
118 Rp.8.421.371 Rp.4.441.126 Rp.3.980.245 Rp.385.460.377
119 Rp.8.421.371 Rp.4.486.463 Rp.3.934.908 Rp.380.973.914
120 Rp.8.421.371 Rp.4.532.262 Rp.3.889.109 Rp.376.441.652
121 Rp.8.421.371 Rp.4.578.529 Rp.3.842.842 Rp.371.863.123
122 Rp.8.421.371 Rp.4.625.268 Rp.3.796.103 Rp.367.237.855
123 Rp.8.421.371 Rp.4.672.485 Rp.3.748.886 Rp.362.565.370
124 Rp.8.421.371 Rp.4.720.183 Rp.3.701.188 Rp.357.845.187
125 Rp.8.421.371 Rp.4.768.368 Rp.3.653.003 Rp.353.076.819
126 Rp.8.421.371 Rp.4.817.045 Rp.3.604.326 Rp.348.259.774
127 Rp.8.421.371 Rp.4.866.219 Rp.3.555.152 Rp.343.393.555
128 Rp.8.421.371 Rp.4.915.895 Rp.3.505.476 Rp.338.477.660
129 Rp.8.421.371 Rp.4.966.078 Rp.3.455.293 Rp.333.511.582
130 Rp.8.421.371 Rp.5.016.774 Rp.3.404.597 Rp.328.494.808
131 Rp.8.421.371 Rp.5.067.987 Rp.3.353.384 Rp.323.426.821
132 Rp.8.421.371 Rp.5.119.722 Rp.3.301.649 Rp.318.307.099
133 Rp.8.421.371 Rp.5.171.986 Rp.3.249.385 Rp.313.135.113
134 Rp.8.421.371 Rp.5.224.783 Rp.3.196.588 Rp.307.910.330
135 Rp.8.421.371 Rp.5.278.120 Rp.3.143.251 Rp.302.632.210
136 Rp.8.421.371 Rp.5.332.001 Rp.3.089.370 Rp.297.300.209
137 Rp.8.421.371 Rp.5.386.431 Rp.3.034.940 Rp.291.913.778
138 Rp.8.421.371 Rp.5.441.418 Rp.2.979.953 Rp.286.472.360
139 Rp.8.421.371 Rp.5.496.966 Rp.2.924.405 Rp.280.975.394
140 Rp.8.421.371 Rp.5.553.081 Rp.2.868.290 Rp.275.422.313
141 Rp.8.421.371 Rp.5.609.768 Rp.2.811.603 Rp.269.812.545
142 Rp.8.421.371 Rp.5.667.035 Rp.2.754.336 Rp.264.145.510
143 Rp.8.421.371 Rp.5.724.886 Rp.2.696.485 Rp.258.420.624
144 Rp.8.421.371 Rp.5.783.327 Rp.2.638.044 Rp.252.637.297
145 Rp.8.421.371 Rp.5.842.365 Rp.2.579.006 Rp.246.794.932
146 Rp.8.421.371 Rp.5.902.006 Rp.2.519.365 Rp.240.892.926
147 Rp.8.421.371 Rp.5.962.256 Rp.2.459.115 Rp.234.930.670
148 Rp.8.421.371 Rp.6.023.120 Rp.2.398.251 Rp.228.907.550
149 Rp.8.421.371 Rp.6.084.606 Rp.2.336.765 Rp.222.822.944
150 Rp.8.421.371 Rp.6.146.720 Rp.2.274.651 Rp.216.676.224
151 Rp.8.421.371 Rp.6.209.468 Rp.2.211.903 Rp.210.466.756
152 Rp.8.421.371 Rp.6.272.856 Rp.2.148.515 Rp.204.193.900
153 Rp.8.421.371 Rp.6.336.892 Rp.2.084.479 Rp.197.857.008
154 Rp.8.421.371 Rp.6.401.581 Rp.2.019.790 Rp.191.455.427
155 Rp.8.421.371 Rp.6.466.930 Rp.1.954.441 Rp.184.988.497
156 Rp.8.421.371 Rp.6.532.947 Rp.1.888.424 Rp.178.455.550
157 Rp.8.421.371 Rp.6.599.637 Rp.1.821.734 Rp.171.855.913
158 Rp.8.421.371 Rp.6.667.009 Rp.1.754.362 Rp.165.188.904
159 Rp.8.421.371 Rp.6.735.068 Rp.1.686.303 Rp.158.453.836
160 Rp.8.421.371 Rp.6.803.821 Rp.1.617.550 Rp.151.650.015
161 Rp.8.421.371 Rp.6.873.277 Rp.1.548.094 Rp.144.776.738
162 Rp.8.421.371 Rp.6.943.442 Rp.1.477.929 Rp.137.833.296
163 Rp.8.421.371 Rp.7.014.323 Rp.1.407.048 Rp.130.818.973
164 Rp.8.421.371 Rp.7.085.927 Rp.1.335.444 Rp.123.733.046
165 Rp.8.421.371 Rp.7.158.263 Rp.1.263.108 Rp.116.574.783
166 Rp.8.421.371 Rp.7.231.337 Rp.1.190.034 Rp.109.343.446
167 Rp.8.421.371 Rp.7.305.157 Rp.1.116.214 Rp.102.038.289
168 Rp.8.421.371 Rp.7.379.730 Rp.1.041.641 Rp.94.658.559
169 Rp.8.421.371 Rp.7.455.065 Rp.966.306 Rp.87.203.494
170 Rp.8.421.371 Rp.7.531.169 Rp.890.202 Rp.79.672.325
171 Rp.8.421.371 Rp.7.608.049 Rp.813.322 Rp.72.064.276
172 Rp.8.421.371 Rp.7.685.715 Rp.735.656 Rp.64.378.561
173 Rp.8.421.371 Rp.7.764.173 Rp.657.198 Rp.56.614.388
174 Rp.8.421.371 Rp.7.843.432 Rp.577.939 Rp.48.770.956
175 Rp.8.421.371 Rp.7.923.501 Rp.497.870 Rp.40.847.455
176 Rp.8.421.371 Rp.8.004.387 Rp.416.984 Rp.32.843.068
177 Rp.8.421.371 Rp.8.086.098 Rp.335.273 Rp.24.756.970
178 Rp.8.421.371 Rp.8.168.644 Rp.252.727 Rp.16.588.326
179 Rp.8.421.371 Rp.8.252.032 Rp.169.339 Rp.8.336.294
180 Rp.8.421.371 Rp.8.336.294 Rp.85.100 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp435jt
    RUMAH Dijual
    di Depok
    Rp435jt
    • 2
    • 1
    • 72
    • 42
    Lihat Rincian
    Rp435jt
  • RUMAH Disewa
    di Depok
    Rp34jt/thn
    RUMAH Disewa
    di Depok
    Rp34jt/thn
    • 2
    • 2
    • 143
    • 95
    Lihat Rincian
    Rp34jt/thn
  • RUMAH Dijual
    di Depok
    Rp1,4mily
    RUMAH Dijual
    di Depok
    Rp1,4mily
    • 3
    • 2
    • 119
    • 110
    Lihat Rincian
    Rp1,4mily
  • RUMAH Dijual
    di Depok
    Rp350jt
    RUMAH Dijual
    di Depok
    Rp350jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp350jt
  • RUMAH Dijual
    di Depok
    Rp1,25mily
    RUMAH Dijual
    di Depok
    Rp1,25mily
    • 3
    • 3
    • 100
    • 115
    Lihat Rincian
    Rp1,25mily
  • RUMAH Dijual
    di Depok
    Rp260jt
    RUMAH Dijual
    di Depok
    Rp260jt
    • 2
    • 1
    • 84
    • 36
    Lihat Rincian
    Rp260jt
  • 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

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