Dijual Rumah cluster siap huni

Jl. Jagakarsa Ciganjur Jakarta Selatan Jakarta

Rp1,15mily
Bisa Nego
KPR: 9,6jt/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.1.150.000.000 Dana Tunai yang Harus Disiapkan Rp.345.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.920.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.9.606.867 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.10.943.025 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.001.642.720
Total Pembayaran
Rp.2.275.842.720 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.920.000.000
1 Rp.9.606.867 Rp.2.323.534 Rp.7.283.333 Rp.917.676.466
2 Rp.9.606.867 Rp.2.341.928 Rp.7.264.939 Rp.915.334.538
3 Rp.9.606.867 Rp.2.360.469 Rp.7.246.398 Rp.912.974.069
4 Rp.9.606.867 Rp.2.379.156 Rp.7.227.711 Rp.910.594.913
5 Rp.9.606.867 Rp.2.397.991 Rp.7.208.876 Rp.908.196.922
6 Rp.9.606.867 Rp.2.416.975 Rp.7.189.892 Rp.905.779.947
7 Rp.9.606.867 Rp.2.436.109 Rp.7.170.758 Rp.903.343.838
8 Rp.9.606.867 Rp.2.455.395 Rp.7.151.472 Rp.900.888.443
9 Rp.9.606.867 Rp.2.474.833 Rp.7.132.034 Rp.898.413.610
10 Rp.9.606.867 Rp.2.494.426 Rp.7.112.441 Rp.895.919.184
11 Rp.9.606.867 Rp.2.514.173 Rp.7.092.694 Rp.893.405.011
12 Rp.9.606.867 Rp.2.534.077 Rp.7.072.790 Rp.890.870.934
13 Rp.9.606.867 Rp.2.554.139 Rp.7.052.728 Rp.888.316.795
14 Rp.9.606.867 Rp.2.574.359 Rp.7.032.508 Rp.885.742.436
15 Rp.9.606.867 Rp.2.594.739 Rp.7.012.128 Rp.883.147.697
16 Rp.9.606.867 Rp.2.615.281 Rp.6.991.586 Rp.880.532.416
17 Rp.9.606.867 Rp.2.635.985 Rp.6.970.882 Rp.877.896.431
18 Rp.9.606.867 Rp.2.656.854 Rp.6.950.013 Rp.875.239.577
19 Rp.9.606.867 Rp.2.677.887 Rp.6.928.980 Rp.872.561.690
20 Rp.9.606.867 Rp.2.699.087 Rp.6.907.780 Rp.869.862.603
21 Rp.9.606.867 Rp.2.720.455 Rp.6.886.412 Rp.867.142.148
22 Rp.9.606.867 Rp.2.741.992 Rp.6.864.875 Rp.864.400.156
23 Rp.9.606.867 Rp.2.763.699 Rp.6.843.168 Rp.861.636.457
24 Rp.9.606.867 Rp.2.785.578 Rp.6.821.289 Rp.858.850.879
25 Rp.9.606.867 Rp.2.807.631 Rp.6.799.236 Rp.856.043.248
26 Rp.9.606.867 Rp.2.829.858 Rp.6.777.009 Rp.853.213.390
27 Rp.9.606.867 Rp.2.852.261 Rp.6.754.606 Rp.850.361.129
28 Rp.9.606.867 Rp.2.874.841 Rp.6.732.026 Rp.847.486.288
29 Rp.9.606.867 Rp.2.897.601 Rp.6.709.266 Rp.844.588.687
30 Rp.9.606.867 Rp.2.920.540 Rp.6.686.327 Rp.841.668.147
31 Rp.9.606.867 Rp.2.943.661 Rp.6.663.206 Rp.838.724.486
32 Rp.9.606.867 Rp.2.966.965 Rp.6.639.902 Rp.835.757.521
33 Rp.9.606.867 Rp.2.990.453 Rp.6.616.414 Rp.832.767.068
34 Rp.9.606.867 Rp.3.014.128 Rp.6.592.739 Rp.829.752.940
35 Rp.9.606.867 Rp.3.037.990 Rp.6.568.877 Rp.826.714.950
36 Rp.9.606.867 Rp.3.062.040 Rp.6.544.827 Rp.823.652.910
37 Rp.10.943.025 Rp.2.534.902 Rp.8.408.123 Rp.821.118.008
38 Rp.10.943.025 Rp.2.560.779 Rp.8.382.246 Rp.818.557.229
39 Rp.10.943.025 Rp.2.586.920 Rp.8.356.105 Rp.815.970.309
40 Rp.10.943.025 Rp.2.613.328 Rp.8.329.697 Rp.813.356.981
41 Rp.10.943.025 Rp.2.640.006 Rp.8.303.019 Rp.810.716.975
42 Rp.10.943.025 Rp.2.666.956 Rp.8.276.069 Rp.808.050.019
43 Rp.10.943.025 Rp.2.694.181 Rp.8.248.844 Rp.805.355.838
44 Rp.10.943.025 Rp.2.721.684 Rp.8.221.341 Rp.802.634.154
45 Rp.10.943.025 Rp.2.749.468 Rp.8.193.557 Rp.799.884.686
46 Rp.10.943.025 Rp.2.777.535 Rp.8.165.490 Rp.797.107.151
47 Rp.10.943.025 Rp.2.805.890 Rp.8.137.135 Rp.794.301.261
48 Rp.10.943.025 Rp.2.834.533 Rp.8.108.492 Rp.791.466.728
49 Rp.10.943.025 Rp.2.863.469 Rp.8.079.556 Rp.788.603.259
50 Rp.10.943.025 Rp.2.892.700 Rp.8.050.325 Rp.785.710.559
51 Rp.10.943.025 Rp.2.922.230 Rp.8.020.795 Rp.782.788.329
52 Rp.10.943.025 Rp.2.952.061 Rp.7.990.964 Rp.779.836.268
53 Rp.10.943.025 Rp.2.982.196 Rp.7.960.829 Rp.776.854.072
54 Rp.10.943.025 Rp.3.012.640 Rp.7.930.385 Rp.773.841.432
55 Rp.10.943.025 Rp.3.043.394 Rp.7.899.631 Rp.770.798.038
56 Rp.10.943.025 Rp.3.074.462 Rp.7.868.563 Rp.767.723.576
57 Rp.10.943.025 Rp.3.105.847 Rp.7.837.178 Rp.764.617.729
58 Rp.10.943.025 Rp.3.137.552 Rp.7.805.473 Rp.761.480.177
59 Rp.10.943.025 Rp.3.169.582 Rp.7.773.443 Rp.758.310.595
60 Rp.10.943.025 Rp.3.201.938 Rp.7.741.087 Rp.755.108.657
61 Rp.10.943.025 Rp.3.234.624 Rp.7.708.401 Rp.751.874.033
62 Rp.10.943.025 Rp.3.267.644 Rp.7.675.381 Rp.748.606.389
63 Rp.10.943.025 Rp.3.301.001 Rp.7.642.024 Rp.745.305.388
64 Rp.10.943.025 Rp.3.334.699 Rp.7.608.326 Rp.741.970.689
65 Rp.10.943.025 Rp.3.368.741 Rp.7.574.284 Rp.738.601.948
66 Rp.10.943.025 Rp.3.403.130 Rp.7.539.895 Rp.735.198.818
67 Rp.10.943.025 Rp.3.437.870 Rp.7.505.155 Rp.731.760.948
68 Rp.10.943.025 Rp.3.472.965 Rp.7.470.060 Rp.728.287.983
69 Rp.10.943.025 Rp.3.508.419 Rp.7.434.606 Rp.724.779.564
70 Rp.10.943.025 Rp.3.544.234 Rp.7.398.791 Rp.721.235.330
71 Rp.10.943.025 Rp.3.580.414 Rp.7.362.611 Rp.717.654.916
72 Rp.10.943.025 Rp.3.616.964 Rp.7.326.061 Rp.714.037.952
73 Rp.10.943.025 Rp.3.653.888 Rp.7.289.137 Rp.710.384.064
74 Rp.10.943.025 Rp.3.691.188 Rp.7.251.837 Rp.706.692.876
75 Rp.10.943.025 Rp.3.728.869 Rp.7.214.156 Rp.702.964.007
76 Rp.10.943.025 Rp.3.766.934 Rp.7.176.091 Rp.699.197.073
77 Rp.10.943.025 Rp.3.805.388 Rp.7.137.637 Rp.695.391.685
78 Rp.10.943.025 Rp.3.844.235 Rp.7.098.790 Rp.691.547.450
79 Rp.10.943.025 Rp.3.883.478 Rp.7.059.547 Rp.687.663.972
80 Rp.10.943.025 Rp.3.923.122 Rp.7.019.903 Rp.683.740.850
81 Rp.10.943.025 Rp.3.963.170 Rp.6.979.855 Rp.679.777.680
82 Rp.10.943.025 Rp.4.003.628 Rp.6.939.397 Rp.675.774.052
83 Rp.10.943.025 Rp.4.044.498 Rp.6.898.527 Rp.671.729.554
84 Rp.10.943.025 Rp.4.085.786 Rp.6.857.239 Rp.667.643.768
85 Rp.10.943.025 Rp.4.127.495 Rp.6.815.530 Rp.663.516.273
86 Rp.10.943.025 Rp.4.169.630 Rp.6.773.395 Rp.659.346.643
87 Rp.10.943.025 Rp.4.212.195 Rp.6.730.830 Rp.655.134.448
88 Rp.10.943.025 Rp.4.255.194 Rp.6.687.831 Rp.650.879.254
89 Rp.10.943.025 Rp.4.298.633 Rp.6.644.392 Rp.646.580.621
90 Rp.10.943.025 Rp.4.342.514 Rp.6.600.511 Rp.642.238.107
91 Rp.10.943.025 Rp.4.386.844 Rp.6.556.181 Rp.637.851.263
92 Rp.10.943.025 Rp.4.431.627 Rp.6.511.398 Rp.633.419.636
93 Rp.10.943.025 Rp.4.476.866 Rp.6.466.159 Rp.628.942.770
94 Rp.10.943.025 Rp.4.522.568 Rp.6.420.457 Rp.624.420.202
95 Rp.10.943.025 Rp.4.568.735 Rp.6.374.290 Rp.619.851.467
96 Rp.10.943.025 Rp.4.615.375 Rp.6.327.650 Rp.615.236.092
97 Rp.10.943.025 Rp.4.662.490 Rp.6.280.535 Rp.610.573.602
98 Rp.10.943.025 Rp.4.710.086 Rp.6.232.939 Rp.605.863.516
99 Rp.10.943.025 Rp.4.758.168 Rp.6.184.857 Rp.601.105.348
100 Rp.10.943.025 Rp.4.806.741 Rp.6.136.284 Rp.596.298.607
101 Rp.10.943.025 Rp.4.855.810 Rp.6.087.215 Rp.591.442.797
102 Rp.10.943.025 Rp.4.905.380 Rp.6.037.645 Rp.586.537.417
103 Rp.10.943.025 Rp.4.955.456 Rp.5.987.569 Rp.581.581.961
104 Rp.10.943.025 Rp.5.006.042 Rp.5.936.983 Rp.576.575.919
105 Rp.10.943.025 Rp.5.057.146 Rp.5.885.879 Rp.571.518.773
106 Rp.10.943.025 Rp.5.108.771 Rp.5.834.254 Rp.566.410.002
107 Rp.10.943.025 Rp.5.160.923 Rp.5.782.102 Rp.561.249.079
108 Rp.10.943.025 Rp.5.213.607 Rp.5.729.418 Rp.556.035.472
109 Rp.10.943.025 Rp.5.266.830 Rp.5.676.195 Rp.550.768.642
110 Rp.10.943.025 Rp.5.320.595 Rp.5.622.430 Rp.545.448.047
111 Rp.10.943.025 Rp.5.374.910 Rp.5.568.115 Rp.540.073.137
112 Rp.10.943.025 Rp.5.429.778 Rp.5.513.247 Rp.534.643.359
113 Rp.10.943.025 Rp.5.485.207 Rp.5.457.818 Rp.529.158.152
114 Rp.10.943.025 Rp.5.541.202 Rp.5.401.823 Rp.523.616.950
115 Rp.10.943.025 Rp.5.597.769 Rp.5.345.256 Rp.518.019.181
116 Rp.10.943.025 Rp.5.654.913 Rp.5.288.112 Rp.512.364.268
117 Rp.10.943.025 Rp.5.712.640 Rp.5.230.385 Rp.506.651.628
118 Rp.10.943.025 Rp.5.770.956 Rp.5.172.069 Rp.500.880.672
119 Rp.10.943.025 Rp.5.829.868 Rp.5.113.157 Rp.495.050.804
120 Rp.10.943.025 Rp.5.889.381 Rp.5.053.644 Rp.489.161.423
121 Rp.10.943.025 Rp.5.949.502 Rp.4.993.523 Rp.483.211.921
122 Rp.10.943.025 Rp.6.010.237 Rp.4.932.788 Rp.477.201.684
123 Rp.10.943.025 Rp.6.071.591 Rp.4.871.434 Rp.471.130.093
124 Rp.10.943.025 Rp.6.133.572 Rp.4.809.453 Rp.464.996.521
125 Rp.10.943.025 Rp.6.196.186 Rp.4.746.839 Rp.458.800.335
126 Rp.10.943.025 Rp.6.259.438 Rp.4.683.587 Rp.452.540.897
127 Rp.10.943.025 Rp.6.323.337 Rp.4.619.688 Rp.446.217.560
128 Rp.10.943.025 Rp.6.387.887 Rp.4.555.138 Rp.439.829.673
129 Rp.10.943.025 Rp.6.453.097 Rp.4.489.928 Rp.433.376.576
130 Rp.10.943.025 Rp.6.518.972 Rp.4.424.053 Rp.426.857.604
131 Rp.10.943.025 Rp.6.585.520 Rp.4.357.505 Rp.420.272.084
132 Rp.10.943.025 Rp.6.652.747 Rp.4.290.278 Rp.413.619.337
133 Rp.10.943.025 Rp.6.720.661 Rp.4.222.364 Rp.406.898.676
134 Rp.10.943.025 Rp.6.789.268 Rp.4.153.757 Rp.400.109.408
135 Rp.10.943.025 Rp.6.858.575 Rp.4.084.450 Rp.393.250.833
136 Rp.10.943.025 Rp.6.928.589 Rp.4.014.436 Rp.386.322.244
137 Rp.10.943.025 Rp.6.999.319 Rp.3.943.706 Rp.379.322.925
138 Rp.10.943.025 Rp.7.070.770 Rp.3.872.255 Rp.372.252.155
139 Rp.10.943.025 Rp.7.142.951 Rp.3.800.074 Rp.365.109.204
140 Rp.10.943.025 Rp.7.215.869 Rp.3.727.156 Rp.357.893.335
141 Rp.10.943.025 Rp.7.289.531 Rp.3.653.494 Rp.350.603.804
142 Rp.10.943.025 Rp.7.363.945 Rp.3.579.080 Rp.343.239.859
143 Rp.10.943.025 Rp.7.439.118 Rp.3.503.907 Rp.335.800.741
144 Rp.10.943.025 Rp.7.515.059 Rp.3.427.966 Rp.328.285.682
145 Rp.10.943.025 Rp.7.591.775 Rp.3.351.250 Rp.320.693.907
146 Rp.10.943.025 Rp.7.669.275 Rp.3.273.750 Rp.313.024.632
147 Rp.10.943.025 Rp.7.747.565 Rp.3.195.460 Rp.305.277.067
148 Rp.10.943.025 Rp.7.826.655 Rp.3.116.370 Rp.297.450.412
149 Rp.10.943.025 Rp.7.906.552 Rp.3.036.473 Rp.289.543.860
150 Rp.10.943.025 Rp.7.987.265 Rp.2.955.760 Rp.281.556.595
151 Rp.10.943.025 Rp.8.068.801 Rp.2.874.224 Rp.273.487.794
152 Rp.10.943.025 Rp.8.151.170 Rp.2.791.855 Rp.265.336.624
153 Rp.10.943.025 Rp.8.234.380 Rp.2.708.645 Rp.257.102.244
154 Rp.10.943.025 Rp.8.318.440 Rp.2.624.585 Rp.248.783.804
155 Rp.10.943.025 Rp.8.403.357 Rp.2.539.668 Rp.240.380.447
156 Rp.10.943.025 Rp.8.489.141 Rp.2.453.884 Rp.231.891.306
157 Rp.10.943.025 Rp.8.575.801 Rp.2.367.224 Rp.223.315.505
158 Rp.10.943.025 Rp.8.663.346 Rp.2.279.679 Rp.214.652.159
159 Rp.10.943.025 Rp.8.751.784 Rp.2.191.241 Rp.205.900.375
160 Rp.10.943.025 Rp.8.841.125 Rp.2.101.900 Rp.197.059.250
161 Rp.10.943.025 Rp.8.931.378 Rp.2.011.647 Rp.188.127.872
162 Rp.10.943.025 Rp.9.022.553 Rp.1.920.472 Rp.179.105.319
163 Rp.10.943.025 Rp.9.114.658 Rp.1.828.367 Rp.169.990.661
164 Rp.10.943.025 Rp.9.207.704 Rp.1.735.321 Rp.160.782.957
165 Rp.10.943.025 Rp.9.301.699 Rp.1.641.326 Rp.151.481.258
166 Rp.10.943.025 Rp.9.396.654 Rp.1.546.371 Rp.142.084.604
167 Rp.10.943.025 Rp.9.492.578 Rp.1.450.447 Rp.132.592.026
168 Rp.10.943.025 Rp.9.589.481 Rp.1.353.544 Rp.123.002.545
169 Rp.10.943.025 Rp.9.687.374 Rp.1.255.651 Rp.113.315.171
170 Rp.10.943.025 Rp.9.786.266 Rp.1.156.759 Rp.103.528.905
171 Rp.10.943.025 Rp.9.886.167 Rp.1.056.858 Rp.93.642.738
172 Rp.10.943.025 Rp.9.987.089 Rp.955.936 Rp.83.655.649
173 Rp.10.943.025 Rp.10.089.040 Rp.853.985 Rp.73.566.609
174 Rp.10.943.025 Rp.10.192.033 Rp.750.992 Rp.63.374.576
175 Rp.10.943.025 Rp.10.296.076 Rp.646.949 Rp.53.078.500
176 Rp.10.943.025 Rp.10.401.182 Rp.541.843 Rp.42.677.318
177 Rp.10.943.025 Rp.10.507.361 Rp.435.664 Rp.32.169.957
178 Rp.10.943.025 Rp.10.614.623 Rp.328.402 Rp.21.555.334
179 Rp.10.943.025 Rp.10.722.981 Rp.220.044 Rp.10.832.353
180 Rp.10.943.025 Rp.10.832.353 Rp.110.580 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Selatan
    Rp1,3mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,3mily
    • 3
    • 3
    • 74
    • 133
    Lihat Rincian
    Rp1,3mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp4,7mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp4,7mily
    • 11
    • 8
    • 501
    • 600
    Lihat Rincian
    Rp4,7mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp2mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp2mily
    • 3
    • 3
    • 101
    • 115
    Lihat Rincian
    Rp2mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp1,25mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,25mily
    • 3
    • 3
    • 98
    • 140
    Lihat Rincian
    Rp1,25mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp735jt
    RUMAH Dijual
    di Jakarta Selatan
    Rp735jt
    • 3
    • 2
    • 60
    • 70
    Lihat Rincian
    Rp735jt
  • RUMAH Dijual
    di Jakarta Selatan
    Rp1,48mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,48mily
    • 3
    • 3
    • 122
    • 158
    Lihat Rincian
    Rp1,48mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp975jt
    RUMAH Dijual
    di Jakarta Selatan
    Rp975jt
    • 3
    • 3
    • 60
    • 100
    Lihat Rincian
    Rp975jt
  • RUMAH Dijual
    di Jakarta Selatan
    Rp4,5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp4,5mily
    • 7
    • 5
    • 242
    • 270
    Lihat Rincian
    Rp4,5mily

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