rumah kondisi bagus hadap selatan di komplek thi jelambar

komplek taman harapan indah jelambar Jakarta Barat Jakarta

Rp3,2mily
Bisa Nego
KPR: 26,7jt/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.3.200.000.000 Dana Tunai yang Harus Disiapkan Rp.960.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.560.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.26.732.152 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.30.450.156 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.787.179.809
Total Pembayaran
Rp.6.332.779.809 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.2.560.000.000
1 Rp.26.732.152 Rp.6.465.485 Rp.20.266.667 Rp.2.553.534.515
2 Rp.26.732.152 Rp.6.516.670 Rp.20.215.482 Rp.2.547.017.845
3 Rp.26.732.152 Rp.6.568.261 Rp.20.163.891 Rp.2.540.449.584
4 Rp.26.732.152 Rp.6.620.259 Rp.20.111.893 Rp.2.533.829.325
5 Rp.26.732.152 Rp.6.672.670 Rp.20.059.482 Rp.2.527.156.655
6 Rp.26.732.152 Rp.6.725.495 Rp.20.006.657 Rp.2.520.431.160
7 Rp.26.732.152 Rp.6.778.739 Rp.19.953.413 Rp.2.513.652.421
8 Rp.26.732.152 Rp.6.832.404 Rp.19.899.748 Rp.2.506.820.017
9 Rp.26.732.152 Rp.6.886.494 Rp.19.845.658 Rp.2.499.933.523
10 Rp.26.732.152 Rp.6.941.012 Rp.19.791.140 Rp.2.492.992.511
11 Rp.26.732.152 Rp.6.995.961 Rp.19.736.191 Rp.2.485.996.550
12 Rp.26.732.152 Rp.7.051.346 Rp.19.680.806 Rp.2.478.945.204
13 Rp.26.732.152 Rp.7.107.169 Rp.19.624.983 Rp.2.471.838.035
14 Rp.26.732.152 Rp.7.163.434 Rp.19.568.718 Rp.2.464.674.601
15 Rp.26.732.152 Rp.7.220.145 Rp.19.512.007 Rp.2.457.454.456
16 Rp.26.732.152 Rp.7.277.304 Rp.19.454.848 Rp.2.450.177.152
17 Rp.26.732.152 Rp.7.334.916 Rp.19.397.236 Rp.2.442.842.236
18 Rp.26.732.152 Rp.7.392.984 Rp.19.339.168 Rp.2.435.449.252
19 Rp.26.732.152 Rp.7.451.512 Rp.19.280.640 Rp.2.427.997.740
20 Rp.26.732.152 Rp.7.510.503 Rp.19.221.649 Rp.2.420.487.237
21 Rp.26.732.152 Rp.7.569.961 Rp.19.162.191 Rp.2.412.917.276
22 Rp.26.732.152 Rp.7.629.890 Rp.19.102.262 Rp.2.405.287.386
23 Rp.26.732.152 Rp.7.690.294 Rp.19.041.858 Rp.2.397.597.092
24 Rp.26.732.152 Rp.7.751.175 Rp.18.980.977 Rp.2.389.845.917
25 Rp.26.732.152 Rp.7.812.538 Rp.18.919.614 Rp.2.382.033.379
26 Rp.26.732.152 Rp.7.874.388 Rp.18.857.764 Rp.2.374.158.991
27 Rp.26.732.152 Rp.7.936.727 Rp.18.795.425 Rp.2.366.222.264
28 Rp.26.732.152 Rp.7.999.559 Rp.18.732.593 Rp.2.358.222.705
29 Rp.26.732.152 Rp.8.062.889 Rp.18.669.263 Rp.2.350.159.816
30 Rp.26.732.152 Rp.8.126.720 Rp.18.605.432 Rp.2.342.033.096
31 Rp.26.732.152 Rp.8.191.057 Rp.18.541.095 Rp.2.333.842.039
32 Rp.26.732.152 Rp.8.255.903 Rp.18.476.249 Rp.2.325.586.136
33 Rp.26.732.152 Rp.8.321.262 Rp.18.410.890 Rp.2.317.264.874
34 Rp.26.732.152 Rp.8.387.138 Rp.18.345.014 Rp.2.308.877.736
35 Rp.26.732.152 Rp.8.453.537 Rp.18.278.615 Rp.2.300.424.199
36 Rp.26.732.152 Rp.8.520.460 Rp.18.211.692 Rp.2.291.903.739
37 Rp.30.450.156 Rp.7.053.639 Rp.23.396.517 Rp.2.284.850.100
38 Rp.30.450.156 Rp.7.125.645 Rp.23.324.511 Rp.2.277.724.455
39 Rp.30.450.156 Rp.7.198.386 Rp.23.251.770 Rp.2.270.526.069
40 Rp.30.450.156 Rp.7.271.869 Rp.23.178.287 Rp.2.263.254.200
41 Rp.30.450.156 Rp.7.346.103 Rp.23.104.053 Rp.2.255.908.097
42 Rp.30.450.156 Rp.7.421.094 Rp.23.029.062 Rp.2.248.487.003
43 Rp.30.450.156 Rp.7.496.851 Rp.22.953.305 Rp.2.240.990.152
44 Rp.30.450.156 Rp.7.573.382 Rp.22.876.774 Rp.2.233.416.770
45 Rp.30.450.156 Rp.7.650.693 Rp.22.799.463 Rp.2.225.766.077
46 Rp.30.450.156 Rp.7.728.794 Rp.22.721.362 Rp.2.218.037.283
47 Rp.30.450.156 Rp.7.807.692 Rp.22.642.464 Rp.2.210.229.591
48 Rp.30.450.156 Rp.7.887.396 Rp.22.562.760 Rp.2.202.342.195
49 Rp.30.450.156 Rp.7.967.913 Rp.22.482.243 Rp.2.194.374.282
50 Rp.30.450.156 Rp.8.049.252 Rp.22.400.904 Rp.2.186.325.030
51 Rp.30.450.156 Rp.8.131.421 Rp.22.318.735 Rp.2.178.193.609
52 Rp.30.450.156 Rp.8.214.430 Rp.22.235.726 Rp.2.169.979.179
53 Rp.30.450.156 Rp.8.298.285 Rp.22.151.871 Rp.2.161.680.894
54 Rp.30.450.156 Rp.8.382.997 Rp.22.067.159 Rp.2.153.297.897
55 Rp.30.450.156 Rp.8.468.573 Rp.21.981.583 Rp.2.144.829.324
56 Rp.30.450.156 Rp.8.555.023 Rp.21.895.133 Rp.2.136.274.301
57 Rp.30.450.156 Rp.8.642.356 Rp.21.807.800 Rp.2.127.631.945
58 Rp.30.450.156 Rp.8.730.580 Rp.21.719.576 Rp.2.118.901.365
59 Rp.30.450.156 Rp.8.819.705 Rp.21.630.451 Rp.2.110.081.660
60 Rp.30.450.156 Rp.8.909.739 Rp.21.540.417 Rp.2.101.171.921
61 Rp.30.450.156 Rp.9.000.693 Rp.21.449.463 Rp.2.092.171.228
62 Rp.30.450.156 Rp.9.092.575 Rp.21.357.581 Rp.2.083.078.653
63 Rp.30.450.156 Rp.9.185.395 Rp.21.264.761 Rp.2.073.893.258
64 Rp.30.450.156 Rp.9.279.162 Rp.21.170.994 Rp.2.064.614.096
65 Rp.30.450.156 Rp.9.373.887 Rp.21.076.269 Rp.2.055.240.209
66 Rp.30.450.156 Rp.9.469.579 Rp.20.980.577 Rp.2.045.770.630
67 Rp.30.450.156 Rp.9.566.247 Rp.20.883.909 Rp.2.036.204.383
68 Rp.30.450.156 Rp.9.663.903 Rp.20.786.253 Rp.2.026.540.480
69 Rp.30.450.156 Rp.9.762.555 Rp.20.687.601 Rp.2.016.777.925
70 Rp.30.450.156 Rp.9.862.215 Rp.20.587.941 Rp.2.006.915.710
71 Rp.30.450.156 Rp.9.962.891 Rp.20.487.265 Rp.1.996.952.819
72 Rp.30.450.156 Rp.10.064.596 Rp.20.385.560 Rp.1.986.888.223
73 Rp.30.450.156 Rp.10.167.339 Rp.20.282.817 Rp.1.976.720.884
74 Rp.30.450.156 Rp.10.271.130 Rp.20.179.026 Rp.1.966.449.754
75 Rp.30.450.156 Rp.10.375.981 Rp.20.074.175 Rp.1.956.073.773
76 Rp.30.450.156 Rp.10.481.903 Rp.19.968.253 Rp.1.945.591.870
77 Rp.30.450.156 Rp.10.588.906 Rp.19.861.250 Rp.1.935.002.964
78 Rp.30.450.156 Rp.10.697.001 Rp.19.753.155 Rp.1.924.305.963
79 Rp.30.450.156 Rp.10.806.199 Rp.19.643.957 Rp.1.913.499.764
80 Rp.30.450.156 Rp.10.916.513 Rp.19.533.643 Rp.1.902.583.251
81 Rp.30.450.156 Rp.11.027.952 Rp.19.422.204 Rp.1.891.555.299
82 Rp.30.450.156 Rp.11.140.529 Rp.19.309.627 Rp.1.880.414.770
83 Rp.30.450.156 Rp.11.254.255 Rp.19.195.901 Rp.1.869.160.515
84 Rp.30.450.156 Rp.11.369.142 Rp.19.081.014 Rp.1.857.791.373
85 Rp.30.450.156 Rp.11.485.202 Rp.18.964.954 Rp.1.846.306.171
86 Rp.30.450.156 Rp.11.602.447 Rp.18.847.709 Rp.1.834.703.724
87 Rp.30.450.156 Rp.11.720.889 Rp.18.729.267 Rp.1.822.982.835
88 Rp.30.450.156 Rp.11.840.540 Rp.18.609.616 Rp.1.811.142.295
89 Rp.30.450.156 Rp.11.961.412 Rp.18.488.744 Rp.1.799.180.883
90 Rp.30.450.156 Rp.12.083.518 Rp.18.366.638 Rp.1.787.097.365
91 Rp.30.450.156 Rp.12.206.870 Rp.18.243.286 Rp.1.774.890.495
92 Rp.30.450.156 Rp.12.331.482 Rp.18.118.674 Rp.1.762.559.013
93 Rp.30.450.156 Rp.12.457.366 Rp.17.992.790 Rp.1.750.101.647
94 Rp.30.450.156 Rp.12.584.535 Rp.17.865.621 Rp.1.737.517.112
95 Rp.30.450.156 Rp.12.713.002 Rp.17.737.154 Rp.1.724.804.110
96 Rp.30.450.156 Rp.12.842.781 Rp.17.607.375 Rp.1.711.961.329
97 Rp.30.450.156 Rp.12.973.884 Rp.17.476.272 Rp.1.698.987.445
98 Rp.30.450.156 Rp.13.106.326 Rp.17.343.830 Rp.1.685.881.119
99 Rp.30.450.156 Rp.13.240.120 Rp.17.210.036 Rp.1.672.640.999
100 Rp.30.450.156 Rp.13.375.279 Rp.17.074.877 Rp.1.659.265.720
101 Rp.30.450.156 Rp.13.511.818 Rp.16.938.338 Rp.1.645.753.902
102 Rp.30.450.156 Rp.13.649.752 Rp.16.800.404 Rp.1.632.104.150
103 Rp.30.450.156 Rp.13.789.093 Rp.16.661.063 Rp.1.618.315.057
104 Rp.30.450.156 Rp.13.929.856 Rp.16.520.300 Rp.1.604.385.201
105 Rp.30.450.156 Rp.14.072.057 Rp.16.378.099 Rp.1.590.313.144
106 Rp.30.450.156 Rp.14.215.709 Rp.16.234.447 Rp.1.576.097.435
107 Rp.30.450.156 Rp.14.360.828 Rp.16.089.328 Rp.1.561.736.607
108 Rp.30.450.156 Rp.14.507.428 Rp.15.942.728 Rp.1.547.229.179
109 Rp.30.450.156 Rp.14.655.525 Rp.15.794.631 Rp.1.532.573.654
110 Rp.30.450.156 Rp.14.805.133 Rp.15.645.023 Rp.1.517.768.521
111 Rp.30.450.156 Rp.14.956.269 Rp.15.493.887 Rp.1.502.812.252
112 Rp.30.450.156 Rp.15.108.948 Rp.15.341.208 Rp.1.487.703.304
113 Rp.30.450.156 Rp.15.263.185 Rp.15.186.971 Rp.1.472.440.119
114 Rp.30.450.156 Rp.15.418.996 Rp.15.031.160 Rp.1.457.021.123
115 Rp.30.450.156 Rp.15.576.399 Rp.14.873.757 Rp.1.441.444.724
116 Rp.30.450.156 Rp.15.735.408 Rp.14.714.748 Rp.1.425.709.316
117 Rp.30.450.156 Rp.15.896.040 Rp.14.554.116 Rp.1.409.813.276
118 Rp.30.450.156 Rp.16.058.312 Rp.14.391.844 Rp.1.393.754.964
119 Rp.30.450.156 Rp.16.222.241 Rp.14.227.915 Rp.1.377.532.723
120 Rp.30.450.156 Rp.16.387.843 Rp.14.062.313 Rp.1.361.144.880
121 Rp.30.450.156 Rp.16.555.135 Rp.13.895.021 Rp.1.344.589.745
122 Rp.30.450.156 Rp.16.724.136 Rp.13.726.020 Rp.1.327.865.609
123 Rp.30.450.156 Rp.16.894.861 Rp.13.555.295 Rp.1.310.970.748
124 Rp.30.450.156 Rp.17.067.330 Rp.13.382.826 Rp.1.293.903.418
125 Rp.30.450.156 Rp.17.241.559 Rp.13.208.597 Rp.1.276.661.859
126 Rp.30.450.156 Rp.17.417.566 Rp.13.032.590 Rp.1.259.244.293
127 Rp.30.450.156 Rp.17.595.371 Rp.12.854.785 Rp.1.241.648.922
128 Rp.30.450.156 Rp.17.774.990 Rp.12.675.166 Rp.1.223.873.932
129 Rp.30.450.156 Rp.17.956.443 Rp.12.493.713 Rp.1.205.917.489
130 Rp.30.450.156 Rp.18.139.748 Rp.12.310.408 Rp.1.187.777.741
131 Rp.30.450.156 Rp.18.324.925 Rp.12.125.231 Rp.1.169.452.816
132 Rp.30.450.156 Rp.18.511.992 Rp.11.938.164 Rp.1.150.940.824
133 Rp.30.450.156 Rp.18.700.968 Rp.11.749.188 Rp.1.132.239.856
134 Rp.30.450.156 Rp.18.891.874 Rp.11.558.282 Rp.1.113.347.982
135 Rp.30.450.156 Rp.19.084.729 Rp.11.365.427 Rp.1.094.263.253
136 Rp.30.450.156 Rp.19.279.552 Rp.11.170.604 Rp.1.074.983.701
137 Rp.30.450.156 Rp.19.476.364 Rp.10.973.792 Rp.1.055.507.337
138 Rp.30.450.156 Rp.19.675.185 Rp.10.774.971 Rp.1.035.832.152
139 Rp.30.450.156 Rp.19.876.036 Rp.10.574.120 Rp.1.015.956.116
140 Rp.30.450.156 Rp.20.078.937 Rp.10.371.219 Rp.995.877.179
141 Rp.30.450.156 Rp.20.283.910 Rp.10.166.246 Rp.975.593.269
142 Rp.30.450.156 Rp.20.490.975 Rp.9.959.181 Rp.955.102.294
143 Rp.30.450.156 Rp.20.700.153 Rp.9.750.003 Rp.934.402.141
144 Rp.30.450.156 Rp.20.911.467 Rp.9.538.689 Rp.913.490.674
145 Rp.30.450.156 Rp.21.124.939 Rp.9.325.217 Rp.892.365.735
146 Rp.30.450.156 Rp.21.340.589 Rp.9.109.567 Rp.871.025.146
147 Rp.30.450.156 Rp.21.558.441 Rp.8.891.715 Rp.849.466.705
148 Rp.30.450.156 Rp.21.778.517 Rp.8.671.639 Rp.827.688.188
149 Rp.30.450.156 Rp.22.000.839 Rp.8.449.317 Rp.805.687.349
150 Rp.30.450.156 Rp.22.225.431 Rp.8.224.725 Rp.783.461.918
151 Rp.30.450.156 Rp.22.452.316 Rp.7.997.840 Rp.761.009.602
152 Rp.30.450.156 Rp.22.681.516 Rp.7.768.640 Rp.738.328.086
153 Rp.30.450.156 Rp.22.913.057 Rp.7.537.099 Rp.715.415.029
154 Rp.30.450.156 Rp.23.146.961 Rp.7.303.195 Rp.692.268.068
155 Rp.30.450.156 Rp.23.383.253 Rp.7.066.903 Rp.668.884.815
156 Rp.30.450.156 Rp.23.621.957 Rp.6.828.199 Rp.645.262.858
157 Rp.30.450.156 Rp.23.863.098 Rp.6.587.058 Rp.621.399.760
158 Rp.30.450.156 Rp.24.106.700 Rp.6.343.456 Rp.597.293.060
159 Rp.30.450.156 Rp.24.352.789 Rp.6.097.367 Rp.572.940.271
160 Rp.30.450.156 Rp.24.601.391 Rp.5.848.765 Rp.548.338.880
161 Rp.30.450.156 Rp.24.852.530 Rp.5.597.626 Rp.523.486.350
162 Rp.30.450.156 Rp.25.106.233 Rp.5.343.923 Rp.498.380.117
163 Rp.30.450.156 Rp.25.362.526 Rp.5.087.630 Rp.473.017.591
164 Rp.30.450.156 Rp.25.621.435 Rp.4.828.721 Rp.447.396.156
165 Rp.30.450.156 Rp.25.882.987 Rp.4.567.169 Rp.421.513.169
166 Rp.30.450.156 Rp.26.147.209 Rp.4.302.947 Rp.395.365.960
167 Rp.30.450.156 Rp.26.414.128 Rp.4.036.028 Rp.368.951.832
168 Rp.30.450.156 Rp.26.683.773 Rp.3.766.383 Rp.342.268.059
169 Rp.30.450.156 Rp.26.956.170 Rp.3.493.986 Rp.315.311.889
170 Rp.30.450.156 Rp.27.231.347 Rp.3.218.809 Rp.288.080.542
171 Rp.30.450.156 Rp.27.509.334 Rp.2.940.822 Rp.260.571.208
172 Rp.30.450.156 Rp.27.790.158 Rp.2.659.998 Rp.232.781.050
173 Rp.30.450.156 Rp.28.073.849 Rp.2.376.307 Rp.204.707.201
174 Rp.30.450.156 Rp.28.360.437 Rp.2.089.719 Rp.176.346.764
175 Rp.30.450.156 Rp.28.649.949 Rp.1.800.207 Rp.147.696.815
176 Rp.30.450.156 Rp.28.942.418 Rp.1.507.738 Rp.118.754.397
177 Rp.30.450.156 Rp.29.237.872 Rp.1.212.284 Rp.89.516.525
178 Rp.30.450.156 Rp.29.536.341 Rp.913.815 Rp.59.980.184
179 Rp.30.450.156 Rp.29.837.858 Rp.612.298 Rp.30.142.326
180 Rp.30.450.156 Rp.30.142.326 Rp.307.703 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Barat
    Rp4,2mily
    RUMAH Dijual
    di Jakarta Barat
    Rp4,2mily
    • 3
    • 2
    • 224
    • 205
    Lihat Rincian
    Rp4,2mily
  • APARTEMEN Dijual
    di Jakarta Barat
    Rp1,7mily
    APARTEMEN Dijual
    di Jakarta Barat
    Rp1,7mily
    • 2
    • 1
    • 43
    Lihat Rincian
    Rp1,7mily
  • KOST Disewa
    di Jakarta Barat
    Rp2,3jt/bln
    KOST Disewa
    di Jakarta Barat
    Rp2,3jt/bln
    • 10
    • 11
    • 1000
    Lihat Rincian
    Rp2,3jt/bln
  • RUMAH Dijual
    di Jakarta Barat
    Rp2,75mily
    RUMAH Dijual
    di Jakarta Barat
    Rp2,75mily
    • 3
    • 3
    • 120
    • 200
    Lihat Rincian
    Rp2,75mily
  • APARTEMEN Disewa
    di Jakarta Barat
    Rp200jt/thn
    Tersewa
    APARTEMEN Disewa
    di Jakarta Barat
    Rp200jt/thn
    • 2
    • 1
    • 85
    Lihat Rincian
    Rp200jt/thn
  • RUMAH Dijual
    di Jakarta Barat
    Rp3,4mily
    RUMAH Dijual
    di Jakarta Barat
    Rp3,4mily
    • 5
    • 3
    • 108
    • 295
    Lihat Rincian
    Rp3,4mily
  • APARTEMEN Disewa
    di Jakarta Barat
    Rp60jt/thn
    APARTEMEN Disewa
    di Jakarta Barat
    Rp60jt/thn
    • 2
    • 1
    • 48
    Lihat Rincian
    Rp60jt/thn
  • RUMAH Dijual
    di Jakarta Barat
    Rp2mily
    RUMAH Dijual
    di Jakarta Barat
    Rp2mily
    • 3
    • 3
    • 165
    • 150
    Lihat Rincian
    Rp2mily

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