Perumahan Tamarin Residence

rumah uk 6x18m hadap timur dalam komplek kavling polri

komplek kavling polri jelambar madya jelambar Jakarta Barat Jakarta

Rp3,5mily
Bisa Nego
KPR: 29,2jt/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.3.500.000.000 Dana Tunai yang Harus Disiapkan Rp.1.050.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.800.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.29.238.291 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.33.304.858 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.3.048.478.008
Total Pembayaran
Rp.6.926.478.008 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.2.800.000.000
1 Rp.29.238.291 Rp.7.071.624 Rp.22.166.667 Rp.2.792.928.376
2 Rp.29.238.291 Rp.7.127.608 Rp.22.110.683 Rp.2.785.800.768
3 Rp.29.238.291 Rp.7.184.035 Rp.22.054.256 Rp.2.778.616.733
4 Rp.29.238.291 Rp.7.240.909 Rp.21.997.382 Rp.2.771.375.824
5 Rp.29.238.291 Rp.7.298.232 Rp.21.940.059 Rp.2.764.077.592
6 Rp.29.238.291 Rp.7.356.010 Rp.21.882.281 Rp.2.756.721.582
7 Rp.29.238.291 Rp.7.414.245 Rp.21.824.046 Rp.2.749.307.337
8 Rp.29.238.291 Rp.7.472.941 Rp.21.765.350 Rp.2.741.834.396
9 Rp.29.238.291 Rp.7.532.102 Rp.21.706.189 Rp.2.734.302.294
10 Rp.29.238.291 Rp.7.591.731 Rp.21.646.560 Rp.2.726.710.563
11 Rp.29.238.291 Rp.7.651.832 Rp.21.586.459 Rp.2.719.058.731
12 Rp.29.238.291 Rp.7.712.409 Rp.21.525.882 Rp.2.711.346.322
13 Rp.29.238.291 Rp.7.773.466 Rp.21.464.825 Rp.2.703.572.856
14 Rp.29.238.291 Rp.7.835.006 Rp.21.403.285 Rp.2.695.737.850
15 Rp.29.238.291 Rp.7.897.033 Rp.21.341.258 Rp.2.687.840.817
16 Rp.29.238.291 Rp.7.959.551 Rp.21.278.740 Rp.2.679.881.266
17 Rp.29.238.291 Rp.8.022.564 Rp.21.215.727 Rp.2.671.858.702
18 Rp.29.238.291 Rp.8.086.076 Rp.21.152.215 Rp.2.663.772.626
19 Rp.29.238.291 Rp.8.150.091 Rp.21.088.200 Rp.2.655.622.535
20 Rp.29.238.291 Rp.8.214.613 Rp.21.023.678 Rp.2.647.407.922
21 Rp.29.238.291 Rp.8.279.645 Rp.20.958.646 Rp.2.639.128.277
22 Rp.29.238.291 Rp.8.345.192 Rp.20.893.099 Rp.2.630.783.085
23 Rp.29.238.291 Rp.8.411.258 Rp.20.827.033 Rp.2.622.371.827
24 Rp.29.238.291 Rp.8.477.847 Rp.20.760.444 Rp.2.613.893.980
25 Rp.29.238.291 Rp.8.544.964 Rp.20.693.327 Rp.2.605.349.016
26 Rp.29.238.291 Rp.8.612.611 Rp.20.625.680 Rp.2.596.736.405
27 Rp.29.238.291 Rp.8.680.794 Rp.20.557.497 Rp.2.588.055.611
28 Rp.29.238.291 Rp.8.749.517 Rp.20.488.774 Rp.2.579.306.094
29 Rp.29.238.291 Rp.8.818.784 Rp.20.419.507 Rp.2.570.487.310
30 Rp.29.238.291 Rp.8.888.600 Rp.20.349.691 Rp.2.561.598.710
31 Rp.29.238.291 Rp.8.958.968 Rp.20.279.323 Rp.2.552.639.742
32 Rp.29.238.291 Rp.9.029.893 Rp.20.208.398 Rp.2.543.609.849
33 Rp.29.238.291 Rp.9.101.380 Rp.20.136.911 Rp.2.534.508.469
34 Rp.29.238.291 Rp.9.173.432 Rp.20.064.859 Rp.2.525.335.037
35 Rp.29.238.291 Rp.9.246.055 Rp.19.992.236 Rp.2.516.088.982
36 Rp.29.238.291 Rp.9.319.253 Rp.19.919.038 Rp.2.506.769.729
37 Rp.33.304.858 Rp.7.714.917 Rp.25.589.941 Rp.2.499.054.812
38 Rp.33.304.858 Rp.7.793.673 Rp.25.511.185 Rp.2.491.261.139
39 Rp.33.304.858 Rp.7.873.234 Rp.25.431.624 Rp.2.483.387.905
40 Rp.33.304.858 Rp.7.953.606 Rp.25.351.252 Rp.2.475.434.299
41 Rp.33.304.858 Rp.8.034.800 Rp.25.270.058 Rp.2.467.399.499
42 Rp.33.304.858 Rp.8.116.821 Rp.25.188.037 Rp.2.459.282.678
43 Rp.33.304.858 Rp.8.199.681 Rp.25.105.177 Rp.2.451.082.997
44 Rp.33.304.858 Rp.8.283.386 Rp.25.021.472 Rp.2.442.799.611
45 Rp.33.304.858 Rp.8.367.945 Rp.24.936.913 Rp.2.434.431.666
46 Rp.33.304.858 Rp.8.453.368 Rp.24.851.490 Rp.2.425.978.298
47 Rp.33.304.858 Rp.8.539.663 Rp.24.765.195 Rp.2.417.438.635
48 Rp.33.304.858 Rp.8.626.839 Rp.24.678.019 Rp.2.408.811.796
49 Rp.33.304.858 Rp.8.714.904 Rp.24.589.954 Rp.2.400.096.892
50 Rp.33.304.858 Rp.8.803.869 Rp.24.500.989 Rp.2.391.293.023
51 Rp.33.304.858 Rp.8.893.742 Rp.24.411.116 Rp.2.382.399.281
52 Rp.33.304.858 Rp.8.984.532 Rp.24.320.326 Rp.2.373.414.749
53 Rp.33.304.858 Rp.9.076.249 Rp.24.228.609 Rp.2.364.338.500
54 Rp.33.304.858 Rp.9.168.902 Rp.24.135.956 Rp.2.355.169.598
55 Rp.33.304.858 Rp.9.262.502 Rp.24.042.356 Rp.2.345.907.096
56 Rp.33.304.858 Rp.9.357.056 Rp.23.947.802 Rp.2.336.550.040
57 Rp.33.304.858 Rp.9.452.576 Rp.23.852.282 Rp.2.327.097.464
58 Rp.33.304.858 Rp.9.549.071 Rp.23.755.787 Rp.2.317.548.393
59 Rp.33.304.858 Rp.9.646.551 Rp.23.658.307 Rp.2.307.901.842
60 Rp.33.304.858 Rp.9.745.027 Rp.23.559.831 Rp.2.298.156.815
61 Rp.33.304.858 Rp.9.844.507 Rp.23.460.351 Rp.2.288.312.308
62 Rp.33.304.858 Rp.9.945.003 Rp.23.359.855 Rp.2.278.367.305
63 Rp.33.304.858 Rp.10.046.525 Rp.23.258.333 Rp.2.268.320.780
64 Rp.33.304.858 Rp.10.149.083 Rp.23.155.775 Rp.2.258.171.697
65 Rp.33.304.858 Rp.10.252.689 Rp.23.052.169 Rp.2.247.919.008
66 Rp.33.304.858 Rp.10.357.351 Rp.22.947.507 Rp.2.237.561.657
67 Rp.33.304.858 Rp.10.463.083 Rp.22.841.775 Rp.2.227.098.574
68 Rp.33.304.858 Rp.10.569.893 Rp.22.734.965 Rp.2.216.528.681
69 Rp.33.304.858 Rp.10.677.794 Rp.22.627.064 Rp.2.205.850.887
70 Rp.33.304.858 Rp.10.786.797 Rp.22.518.061 Rp.2.195.064.090
71 Rp.33.304.858 Rp.10.896.912 Rp.22.407.946 Rp.2.184.167.178
72 Rp.33.304.858 Rp.11.008.151 Rp.22.296.707 Rp.2.173.159.027
73 Rp.33.304.858 Rp.11.120.526 Rp.22.184.332 Rp.2.162.038.501
74 Rp.33.304.858 Rp.11.234.048 Rp.22.070.810 Rp.2.150.804.453
75 Rp.33.304.858 Rp.11.348.729 Rp.21.956.129 Rp.2.139.455.724
76 Rp.33.304.858 Rp.11.464.581 Rp.21.840.277 Rp.2.127.991.143
77 Rp.33.304.858 Rp.11.581.615 Rp.21.723.243 Rp.2.116.409.528
78 Rp.33.304.858 Rp.11.699.844 Rp.21.605.014 Rp.2.104.709.684
79 Rp.33.304.858 Rp.11.819.280 Rp.21.485.578 Rp.2.092.890.404
80 Rp.33.304.858 Rp.11.939.935 Rp.21.364.923 Rp.2.080.950.469
81 Rp.33.304.858 Rp.12.061.822 Rp.21.243.036 Rp.2.068.888.647
82 Rp.33.304.858 Rp.12.184.953 Rp.21.119.905 Rp.2.056.703.694
83 Rp.33.304.858 Rp.12.309.341 Rp.20.995.517 Rp.2.044.394.353
84 Rp.33.304.858 Rp.12.434.999 Rp.20.869.859 Rp.2.031.959.354
85 Rp.33.304.858 Rp.12.561.940 Rp.20.742.918 Rp.2.019.397.414
86 Rp.33.304.858 Rp.12.690.176 Rp.20.614.682 Rp.2.006.707.238
87 Rp.33.304.858 Rp.12.819.722 Rp.20.485.136 Rp.1.993.887.516
88 Rp.33.304.858 Rp.12.950.590 Rp.20.354.268 Rp.1.980.936.926
89 Rp.33.304.858 Rp.13.082.794 Rp.20.222.064 Rp.1.967.854.132
90 Rp.33.304.858 Rp.13.216.347 Rp.20.088.511 Rp.1.954.637.785
91 Rp.33.304.858 Rp.13.351.264 Rp.19.953.594 Rp.1.941.286.521
92 Rp.33.304.858 Rp.13.487.558 Rp.19.817.300 Rp.1.927.798.963
93 Rp.33.304.858 Rp.13.625.244 Rp.19.679.614 Rp.1.914.173.719
94 Rp.33.304.858 Rp.13.764.335 Rp.19.540.523 Rp.1.900.409.384
95 Rp.33.304.858 Rp.13.904.846 Rp.19.400.012 Rp.1.886.504.538
96 Rp.33.304.858 Rp.14.046.791 Rp.19.258.067 Rp.1.872.457.747
97 Rp.33.304.858 Rp.14.190.185 Rp.19.114.673 Rp.1.858.267.562
98 Rp.33.304.858 Rp.14.335.043 Rp.18.969.815 Rp.1.843.932.519
99 Rp.33.304.858 Rp.14.481.380 Rp.18.823.478 Rp.1.829.451.139
100 Rp.33.304.858 Rp.14.629.211 Rp.18.675.647 Rp.1.814.821.928
101 Rp.33.304.858 Rp.14.778.551 Rp.18.526.307 Rp.1.800.043.377
102 Rp.33.304.858 Rp.14.929.415 Rp.18.375.443 Rp.1.785.113.962
103 Rp.33.304.858 Rp.15.081.820 Rp.18.223.038 Rp.1.770.032.142
104 Rp.33.304.858 Rp.15.235.780 Rp.18.069.078 Rp.1.754.796.362
105 Rp.33.304.858 Rp.15.391.312 Rp.17.913.546 Rp.1.739.405.050
106 Rp.33.304.858 Rp.15.548.431 Rp.17.756.427 Rp.1.723.856.619
107 Rp.33.304.858 Rp.15.707.155 Rp.17.597.703 Rp.1.708.149.464
108 Rp.33.304.858 Rp.15.867.499 Rp.17.437.359 Rp.1.692.281.965
109 Rp.33.304.858 Rp.16.029.480 Rp.17.275.378 Rp.1.676.252.485
110 Rp.33.304.858 Rp.16.193.114 Rp.17.111.744 Rp.1.660.059.371
111 Rp.33.304.858 Rp.16.358.419 Rp.16.946.439 Rp.1.643.700.952
112 Rp.33.304.858 Rp.16.525.411 Rp.16.779.447 Rp.1.627.175.541
113 Rp.33.304.858 Rp.16.694.108 Rp.16.610.750 Rp.1.610.481.433
114 Rp.33.304.858 Rp.16.864.527 Rp.16.440.331 Rp.1.593.616.906
115 Rp.33.304.858 Rp.17.036.685 Rp.16.268.173 Rp.1.576.580.221
116 Rp.33.304.858 Rp.17.210.602 Rp.16.094.256 Rp.1.559.369.619
117 Rp.33.304.858 Rp.17.386.293 Rp.15.918.565 Rp.1.541.983.326
118 Rp.33.304.858 Rp.17.563.778 Rp.15.741.080 Rp.1.524.419.548
119 Rp.33.304.858 Rp.17.743.075 Rp.15.561.783 Rp.1.506.676.473
120 Rp.33.304.858 Rp.17.924.202 Rp.15.380.656 Rp.1.488.752.271
121 Rp.33.304.858 Rp.18.107.179 Rp.15.197.679 Rp.1.470.645.092
122 Rp.33.304.858 Rp.18.292.023 Rp.15.012.835 Rp.1.452.353.069
123 Rp.33.304.858 Rp.18.478.754 Rp.14.826.104 Rp.1.433.874.315
124 Rp.33.304.858 Rp.18.667.391 Rp.14.637.467 Rp.1.415.206.924
125 Rp.33.304.858 Rp.18.857.954 Rp.14.446.904 Rp.1.396.348.970
126 Rp.33.304.858 Rp.19.050.462 Rp.14.254.396 Rp.1.377.298.508
127 Rp.33.304.858 Rp.19.244.936 Rp.14.059.922 Rp.1.358.053.572
128 Rp.33.304.858 Rp.19.441.394 Rp.13.863.464 Rp.1.338.612.178
129 Rp.33.304.858 Rp.19.639.859 Rp.13.664.999 Rp.1.318.972.319
130 Rp.33.304.858 Rp.19.840.349 Rp.13.464.509 Rp.1.299.131.970
131 Rp.33.304.858 Rp.20.042.886 Rp.13.261.972 Rp.1.279.089.084
132 Rp.33.304.858 Rp.20.247.490 Rp.13.057.368 Rp.1.258.841.594
133 Rp.33.304.858 Rp.20.454.183 Rp.12.850.675 Rp.1.238.387.411
134 Rp.33.304.858 Rp.20.662.987 Rp.12.641.871 Rp.1.217.724.424
135 Rp.33.304.858 Rp.20.873.921 Rp.12.430.937 Rp.1.196.850.503
136 Rp.33.304.858 Rp.21.087.009 Rp.12.217.849 Rp.1.175.763.494
137 Rp.33.304.858 Rp.21.302.272 Rp.12.002.586 Rp.1.154.461.222
138 Rp.33.304.858 Rp.21.519.733 Rp.11.785.125 Rp.1.132.941.489
139 Rp.33.304.858 Rp.21.739.414 Rp.11.565.444 Rp.1.111.202.075
140 Rp.33.304.858 Rp.21.961.337 Rp.11.343.521 Rp.1.089.240.738
141 Rp.33.304.858 Rp.22.185.525 Rp.11.119.333 Rp.1.067.055.213
142 Rp.33.304.858 Rp.22.412.003 Rp.10.892.855 Rp.1.044.643.210
143 Rp.33.304.858 Rp.22.640.792 Rp.10.664.066 Rp.1.022.002.418
144 Rp.33.304.858 Rp.22.871.917 Rp.10.432.941 Rp.999.130.501
145 Rp.33.304.858 Rp.23.105.401 Rp.10.199.457 Rp.976.025.100
146 Rp.33.304.858 Rp.23.341.268 Rp.9.963.590 Rp.952.683.832
147 Rp.33.304.858 Rp.23.579.544 Rp.9.725.314 Rp.929.104.288
148 Rp.33.304.858 Rp.23.820.252 Rp.9.484.606 Rp.905.284.036
149 Rp.33.304.858 Rp.24.063.417 Rp.9.241.441 Rp.881.220.619
150 Rp.33.304.858 Rp.24.309.064 Rp.8.995.794 Rp.856.911.555
151 Rp.33.304.858 Rp.24.557.219 Rp.8.747.639 Rp.832.354.336
152 Rp.33.304.858 Rp.24.807.907 Rp.8.496.951 Rp.807.546.429
153 Rp.33.304.858 Rp.25.061.155 Rp.8.243.703 Rp.782.485.274
154 Rp.33.304.858 Rp.25.316.987 Rp.7.987.871 Rp.757.168.287
155 Rp.33.304.858 Rp.25.575.432 Rp.7.729.426 Rp.731.592.855
156 Rp.33.304.858 Rp.25.836.514 Rp.7.468.344 Rp.705.756.341
157 Rp.33.304.858 Rp.26.100.262 Rp.7.204.596 Rp.679.656.079
158 Rp.33.304.858 Rp.26.366.702 Rp.6.938.156 Rp.653.289.377
159 Rp.33.304.858 Rp.26.635.862 Rp.6.668.996 Rp.626.653.515
160 Rp.33.304.858 Rp.26.907.770 Rp.6.397.088 Rp.599.745.745
161 Rp.33.304.858 Rp.27.182.454 Rp.6.122.404 Rp.572.563.291
162 Rp.33.304.858 Rp.27.459.941 Rp.5.844.917 Rp.545.103.350
163 Rp.33.304.858 Rp.27.740.261 Rp.5.564.597 Rp.517.363.089
164 Rp.33.304.858 Rp.28.023.443 Rp.5.281.415 Rp.489.339.646
165 Rp.33.304.858 Rp.28.309.516 Rp.4.995.342 Rp.461.030.130
166 Rp.33.304.858 Rp.28.598.509 Rp.4.706.349 Rp.432.431.621
167 Rp.33.304.858 Rp.28.890.452 Rp.4.414.406 Rp.403.541.169
168 Rp.33.304.858 Rp.29.185.375 Rp.4.119.483 Rp.374.355.794
169 Rp.33.304.858 Rp.29.483.309 Rp.3.821.549 Rp.344.872.485
170 Rp.33.304.858 Rp.29.784.285 Rp.3.520.573 Rp.315.088.200
171 Rp.33.304.858 Rp.30.088.333 Rp.3.216.525 Rp.284.999.867
172 Rp.33.304.858 Rp.30.395.484 Rp.2.909.374 Rp.254.604.383
173 Rp.33.304.858 Rp.30.705.772 Rp.2.599.086 Rp.223.898.611
174 Rp.33.304.858 Rp.31.019.226 Rp.2.285.632 Rp.192.879.385
175 Rp.33.304.858 Rp.31.335.881 Rp.1.968.977 Rp.161.543.504
176 Rp.33.304.858 Rp.31.655.768 Rp.1.649.090 Rp.129.887.736
177 Rp.33.304.858 Rp.31.978.921 Rp.1.325.937 Rp.97.908.815
178 Rp.33.304.858 Rp.32.305.372 Rp.999.486 Rp.65.603.443
179 Rp.33.304.858 Rp.32.635.156 Rp.669.702 Rp.32.968.287
180 Rp.33.304.858 Rp.32.968.287 Rp.336.551 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUANG KANTOR Dijual
    di Jakarta Barat
    Rp4,6mily
    RUANG KANTOR Dijual
    di Jakarta Barat
    Rp4,6mily
    • 1
    • 110
    Lihat Rincian
    Rp4,6mily
  • APARTEMEN Disewa
    di Jakarta Barat
    Rp40jt/thn
    APARTEMEN Disewa
    di Jakarta Barat
    Rp40jt/thn
    • 1
    • 1
    • 42
    Lihat Rincian
    Rp40jt/thn
  • RUMAH Dijual
    di Jakarta Barat
    Rp1,37mily
    RUMAH Dijual
    di Jakarta Barat
    Rp1,37mily
    • 3
    • 3
    • 45
    • 110
    Lihat Rincian
    Rp1,37mily
  • 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
    Rp2mily
    RUMAH Dijual
    di Jakarta Barat
    Rp2mily
    • 5
    • 3
    • 88
    • 180
    Lihat Rincian
    Rp2mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp1,68mily
    RUMAH Dijual
    di Jakarta Barat
    Rp1,68mily
    • 3
    • 3
    • 49
    • 108
    Lihat Rincian
    Rp1,68mily
  • APARTEMEN Dijual
    di Jakarta Barat
    Rp636jt
    APARTEMEN Dijual
    di Jakarta Barat
    Rp636jt
    • 1
    • 1
    • 32
    Lihat Rincian
    Rp636jt
  • KOMERSIAL Dijual
    di Jakarta Barat
    Rp1,1mily
    KOMERSIAL Dijual
    di Jakarta Barat
    Rp1,1mily
    • 11
    • 5
    • 123
    • 180
    Lihat Rincian
    Rp1,1mily

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