rumah baru hadap timur di jelambar

jelambar Jakarta Barat Jakarta

Rp1,7mily
Bisa Nego
KPR: 14,2jt/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.1.700.000.000 Dana Tunai yang Harus Disiapkan Rp.510.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.360.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.14.201.456 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.16.176.645 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.480.689.304
Total Pembayaran
Rp.3.364.289.304 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.1.360.000.000
1 Rp.14.201.456 Rp.3.434.789 Rp.10.766.667 Rp.1.356.565.211
2 Rp.14.201.456 Rp.3.461.981 Rp.10.739.475 Rp.1.353.103.230
3 Rp.14.201.456 Rp.3.489.389 Rp.10.712.067 Rp.1.349.613.841
4 Rp.14.201.456 Rp.3.517.013 Rp.10.684.443 Rp.1.346.096.828
5 Rp.14.201.456 Rp.3.544.856 Rp.10.656.600 Rp.1.342.551.972
6 Rp.14.201.456 Rp.3.572.920 Rp.10.628.536 Rp.1.338.979.052
7 Rp.14.201.456 Rp.3.601.205 Rp.10.600.251 Rp.1.335.377.847
8 Rp.14.201.456 Rp.3.629.715 Rp.10.571.741 Rp.1.331.748.132
9 Rp.14.201.456 Rp.3.658.450 Rp.10.543.006 Rp.1.328.089.682
10 Rp.14.201.456 Rp.3.687.413 Rp.10.514.043 Rp.1.324.402.269
11 Rp.14.201.456 Rp.3.716.605 Rp.10.484.851 Rp.1.320.685.664
12 Rp.14.201.456 Rp.3.746.028 Rp.10.455.428 Rp.1.316.939.636
13 Rp.14.201.456 Rp.3.775.684 Rp.10.425.772 Rp.1.313.163.952
14 Rp.14.201.456 Rp.3.805.575 Rp.10.395.881 Rp.1.309.358.377
15 Rp.14.201.456 Rp.3.835.702 Rp.10.365.754 Rp.1.305.522.675
16 Rp.14.201.456 Rp.3.866.068 Rp.10.335.388 Rp.1.301.656.607
17 Rp.14.201.456 Rp.3.896.675 Rp.10.304.781 Rp.1.297.759.932
18 Rp.14.201.456 Rp.3.927.523 Rp.10.273.933 Rp.1.293.832.409
19 Rp.14.201.456 Rp.3.958.616 Rp.10.242.840 Rp.1.289.873.793
20 Rp.14.201.456 Rp.3.989.955 Rp.10.211.501 Rp.1.285.883.838
21 Rp.14.201.456 Rp.4.021.542 Rp.10.179.914 Rp.1.281.862.296
22 Rp.14.201.456 Rp.4.053.379 Rp.10.148.077 Rp.1.277.808.917
23 Rp.14.201.456 Rp.4.085.469 Rp.10.115.987 Rp.1.273.723.448
24 Rp.14.201.456 Rp.4.117.812 Rp.10.083.644 Rp.1.269.605.636
25 Rp.14.201.456 Rp.4.150.411 Rp.10.051.045 Rp.1.265.455.225
26 Rp.14.201.456 Rp.4.183.269 Rp.10.018.187 Rp.1.261.271.956
27 Rp.14.201.456 Rp.4.216.386 Rp.9.985.070 Rp.1.257.055.570
28 Rp.14.201.456 Rp.4.249.766 Rp.9.951.690 Rp.1.252.805.804
29 Rp.14.201.456 Rp.4.283.410 Rp.9.918.046 Rp.1.248.522.394
30 Rp.14.201.456 Rp.4.317.320 Rp.9.884.136 Rp.1.244.205.074
31 Rp.14.201.456 Rp.4.351.499 Rp.9.849.957 Rp.1.239.853.575
32 Rp.14.201.456 Rp.4.385.949 Rp.9.815.507 Rp.1.235.467.626
33 Rp.14.201.456 Rp.4.420.671 Rp.9.780.785 Rp.1.231.046.955
34 Rp.14.201.456 Rp.4.455.668 Rp.9.745.788 Rp.1.226.591.287
35 Rp.14.201.456 Rp.4.490.942 Rp.9.710.514 Rp.1.222.100.345
36 Rp.14.201.456 Rp.4.526.495 Rp.9.674.961 Rp.1.217.573.850
37 Rp.16.176.645 Rp.3.747.245 Rp.12.429.400 Rp.1.213.826.605
38 Rp.16.176.645 Rp.3.785.498 Rp.12.391.147 Rp.1.210.041.107
39 Rp.16.176.645 Rp.3.824.142 Rp.12.352.503 Rp.1.206.216.965
40 Rp.16.176.645 Rp.3.863.180 Rp.12.313.465 Rp.1.202.353.785
41 Rp.16.176.645 Rp.3.902.617 Rp.12.274.028 Rp.1.198.451.168
42 Rp.16.176.645 Rp.3.942.456 Rp.12.234.189 Rp.1.194.508.712
43 Rp.16.176.645 Rp.3.982.702 Rp.12.193.943 Rp.1.190.526.010
44 Rp.16.176.645 Rp.4.023.359 Rp.12.153.286 Rp.1.186.502.651
45 Rp.16.176.645 Rp.4.064.430 Rp.12.112.215 Rp.1.182.438.221
46 Rp.16.176.645 Rp.4.105.921 Rp.12.070.724 Rp.1.178.332.300
47 Rp.16.176.645 Rp.4.147.836 Rp.12.028.809 Rp.1.174.184.464
48 Rp.16.176.645 Rp.4.190.179 Rp.11.986.466 Rp.1.169.994.285
49 Rp.16.176.645 Rp.4.232.953 Rp.11.943.692 Rp.1.165.761.332
50 Rp.16.176.645 Rp.4.276.165 Rp.11.900.480 Rp.1.161.485.167
51 Rp.16.176.645 Rp.4.319.817 Rp.11.856.828 Rp.1.157.165.350
52 Rp.16.176.645 Rp.4.363.915 Rp.11.812.730 Rp.1.152.801.435
53 Rp.16.176.645 Rp.4.408.464 Rp.11.768.181 Rp.1.148.392.971
54 Rp.16.176.645 Rp.4.453.467 Rp.11.723.178 Rp.1.143.939.504
55 Rp.16.176.645 Rp.4.498.929 Rp.11.677.716 Rp.1.139.440.575
56 Rp.16.176.645 Rp.4.544.856 Rp.11.631.789 Rp.1.134.895.719
57 Rp.16.176.645 Rp.4.591.251 Rp.11.585.394 Rp.1.130.304.468
58 Rp.16.176.645 Rp.4.638.120 Rp.11.538.525 Rp.1.125.666.348
59 Rp.16.176.645 Rp.4.685.468 Rp.11.491.177 Rp.1.120.980.880
60 Rp.16.176.645 Rp.4.733.299 Rp.11.443.346 Rp.1.116.247.581
61 Rp.16.176.645 Rp.4.781.618 Rp.11.395.027 Rp.1.111.465.963
62 Rp.16.176.645 Rp.4.830.430 Rp.11.346.215 Rp.1.106.635.533
63 Rp.16.176.645 Rp.4.879.741 Rp.11.296.904 Rp.1.101.755.792
64 Rp.16.176.645 Rp.4.929.555 Rp.11.247.090 Rp.1.096.826.237
65 Rp.16.176.645 Rp.4.979.877 Rp.11.196.768 Rp.1.091.846.360
66 Rp.16.176.645 Rp.5.030.713 Rp.11.145.932 Rp.1.086.815.647
67 Rp.16.176.645 Rp.5.082.069 Rp.11.094.576 Rp.1.081.733.578
68 Rp.16.176.645 Rp.5.133.948 Rp.11.042.697 Rp.1.076.599.630
69 Rp.16.176.645 Rp.5.186.357 Rp.10.990.288 Rp.1.071.413.273
70 Rp.16.176.645 Rp.5.239.301 Rp.10.937.344 Rp.1.066.173.972
71 Rp.16.176.645 Rp.5.292.786 Rp.10.883.859 Rp.1.060.881.186
72 Rp.16.176.645 Rp.5.346.816 Rp.10.829.829 Rp.1.055.534.370
73 Rp.16.176.645 Rp.5.401.398 Rp.10.775.247 Rp.1.050.132.972
74 Rp.16.176.645 Rp.5.456.538 Rp.10.720.107 Rp.1.044.676.434
75 Rp.16.176.645 Rp.5.512.240 Rp.10.664.405 Rp.1.039.164.194
76 Rp.16.176.645 Rp.5.568.511 Rp.10.608.134 Rp.1.033.595.683
77 Rp.16.176.645 Rp.5.625.356 Rp.10.551.289 Rp.1.027.970.327
78 Rp.16.176.645 Rp.5.682.781 Rp.10.493.864 Rp.1.022.287.546
79 Rp.16.176.645 Rp.5.740.793 Rp.10.435.852 Rp.1.016.546.753
80 Rp.16.176.645 Rp.5.799.397 Rp.10.377.248 Rp.1.010.747.356
81 Rp.16.176.645 Rp.5.858.599 Rp.10.318.046 Rp.1.004.888.757
82 Rp.16.176.645 Rp.5.918.406 Rp.10.258.239 Rp.998.970.351
83 Rp.16.176.645 Rp.5.978.823 Rp.10.197.822 Rp.992.991.528
84 Rp.16.176.645 Rp.6.039.856 Rp.10.136.789 Rp.986.951.672
85 Rp.16.176.645 Rp.6.101.513 Rp.10.075.132 Rp.980.850.159
86 Rp.16.176.645 Rp.6.163.800 Rp.10.012.845 Rp.974.686.359
87 Rp.16.176.645 Rp.6.226.722 Rp.9.949.923 Rp.968.459.637
88 Rp.16.176.645 Rp.6.290.286 Rp.9.886.359 Rp.962.169.351
89 Rp.16.176.645 Rp.6.354.500 Rp.9.822.145 Rp.955.814.851
90 Rp.16.176.645 Rp.6.419.368 Rp.9.757.277 Rp.949.395.483
91 Rp.16.176.645 Rp.6.484.899 Rp.9.691.746 Rp.942.910.584
92 Rp.16.176.645 Rp.6.551.099 Rp.9.625.546 Rp.936.359.485
93 Rp.16.176.645 Rp.6.617.975 Rp.9.558.670 Rp.929.741.510
94 Rp.16.176.645 Rp.6.685.534 Rp.9.491.111 Rp.923.055.976
95 Rp.16.176.645 Rp.6.753.782 Rp.9.422.863 Rp.916.302.194
96 Rp.16.176.645 Rp.6.822.727 Rp.9.353.918 Rp.909.479.467
97 Rp.16.176.645 Rp.6.892.375 Rp.9.284.270 Rp.902.587.092
98 Rp.16.176.645 Rp.6.962.735 Rp.9.213.910 Rp.895.624.357
99 Rp.16.176.645 Rp.7.033.813 Rp.9.142.832 Rp.888.590.544
100 Rp.16.176.645 Rp.7.105.617 Rp.9.071.028 Rp.881.484.927
101 Rp.16.176.645 Rp.7.178.153 Rp.8.998.492 Rp.874.306.774
102 Rp.16.176.645 Rp.7.251.430 Rp.8.925.215 Rp.867.055.344
103 Rp.16.176.645 Rp.7.325.455 Rp.8.851.190 Rp.859.729.889
104 Rp.16.176.645 Rp.7.400.236 Rp.8.776.409 Rp.852.329.653
105 Rp.16.176.645 Rp.7.475.780 Rp.8.700.865 Rp.844.853.873
106 Rp.16.176.645 Rp.7.552.095 Rp.8.624.550 Rp.837.301.778
107 Rp.16.176.645 Rp.7.629.189 Rp.8.547.456 Rp.829.672.589
108 Rp.16.176.645 Rp.7.707.071 Rp.8.469.574 Rp.821.965.518
109 Rp.16.176.645 Rp.7.785.747 Rp.8.390.898 Rp.814.179.771
110 Rp.16.176.645 Rp.7.865.227 Rp.8.311.418 Rp.806.314.544
111 Rp.16.176.645 Rp.7.945.517 Rp.8.231.128 Rp.798.369.027
112 Rp.16.176.645 Rp.8.026.628 Rp.8.150.017 Rp.790.342.399
113 Rp.16.176.645 Rp.8.108.566 Rp.8.068.079 Rp.782.233.833
114 Rp.16.176.645 Rp.8.191.341 Rp.7.985.304 Rp.774.042.492
115 Rp.16.176.645 Rp.8.274.961 Rp.7.901.684 Rp.765.767.531
116 Rp.16.176.645 Rp.8.359.435 Rp.7.817.210 Rp.757.408.096
117 Rp.16.176.645 Rp.8.444.771 Rp.7.731.874 Rp.748.963.325
118 Rp.16.176.645 Rp.8.530.978 Rp.7.645.667 Rp.740.432.347
119 Rp.16.176.645 Rp.8.618.065 Rp.7.558.580 Rp.731.814.282
120 Rp.16.176.645 Rp.8.706.041 Rp.7.470.604 Rp.723.108.241
121 Rp.16.176.645 Rp.8.794.915 Rp.7.381.730 Rp.714.313.326
122 Rp.16.176.645 Rp.8.884.696 Rp.7.291.949 Rp.705.428.630
123 Rp.16.176.645 Rp.8.975.394 Rp.7.201.251 Rp.696.453.236
124 Rp.16.176.645 Rp.9.067.018 Rp.7.109.627 Rp.687.386.218
125 Rp.16.176.645 Rp.9.159.577 Rp.7.017.068 Rp.678.226.641
126 Rp.16.176.645 Rp.9.253.081 Rp.6.923.564 Rp.668.973.560
127 Rp.16.176.645 Rp.9.347.540 Rp.6.829.105 Rp.659.626.020
128 Rp.16.176.645 Rp.9.442.963 Rp.6.733.682 Rp.650.183.057
129 Rp.16.176.645 Rp.9.539.360 Rp.6.637.285 Rp.640.643.697
130 Rp.16.176.645 Rp.9.636.741 Rp.6.539.904 Rp.631.006.956
131 Rp.16.176.645 Rp.9.735.116 Rp.6.441.529 Rp.621.271.840
132 Rp.16.176.645 Rp.9.834.495 Rp.6.342.150 Rp.611.437.345
133 Rp.16.176.645 Rp.9.934.889 Rp.6.241.756 Rp.601.502.456
134 Rp.16.176.645 Rp.10.036.307 Rp.6.140.338 Rp.591.466.149
135 Rp.16.176.645 Rp.10.138.761 Rp.6.037.884 Rp.581.327.388
136 Rp.16.176.645 Rp.10.242.261 Rp.5.934.384 Rp.571.085.127
137 Rp.16.176.645 Rp.10.346.818 Rp.5.829.827 Rp.560.738.309
138 Rp.16.176.645 Rp.10.452.441 Rp.5.724.204 Rp.550.285.868
139 Rp.16.176.645 Rp.10.559.143 Rp.5.617.502 Rp.539.726.725
140 Rp.16.176.645 Rp.10.666.935 Rp.5.509.710 Rp.529.059.790
141 Rp.16.176.645 Rp.10.775.826 Rp.5.400.819 Rp.518.283.964
142 Rp.16.176.645 Rp.10.885.830 Rp.5.290.815 Rp.507.398.134
143 Rp.16.176.645 Rp.10.996.956 Rp.5.179.689 Rp.496.401.178
144 Rp.16.176.645 Rp.11.109.216 Rp.5.067.429 Rp.485.291.962
145 Rp.16.176.645 Rp.11.222.623 Rp.4.954.022 Rp.474.069.339
146 Rp.16.176.645 Rp.11.337.187 Rp.4.839.458 Rp.462.732.152
147 Rp.16.176.645 Rp.11.452.921 Rp.4.723.724 Rp.451.279.231
148 Rp.16.176.645 Rp.11.569.836 Rp.4.606.809 Rp.439.709.395
149 Rp.16.176.645 Rp.11.687.945 Rp.4.488.700 Rp.428.021.450
150 Rp.16.176.645 Rp.11.807.259 Rp.4.369.386 Rp.416.214.191
151 Rp.16.176.645 Rp.11.927.792 Rp.4.248.853 Rp.404.286.399
152 Rp.16.176.645 Rp.12.049.555 Rp.4.127.090 Rp.392.236.844
153 Rp.16.176.645 Rp.12.172.561 Rp.4.004.084 Rp.380.064.283
154 Rp.16.176.645 Rp.12.296.822 Rp.3.879.823 Rp.367.767.461
155 Rp.16.176.645 Rp.12.422.352 Rp.3.754.293 Rp.355.345.109
156 Rp.16.176.645 Rp.12.549.164 Rp.3.627.481 Rp.342.795.945
157 Rp.16.176.645 Rp.12.677.270 Rp.3.499.375 Rp.330.118.675
158 Rp.16.176.645 Rp.12.806.684 Rp.3.369.961 Rp.317.311.991
159 Rp.16.176.645 Rp.12.937.418 Rp.3.239.227 Rp.304.374.573
160 Rp.16.176.645 Rp.13.069.488 Rp.3.107.157 Rp.291.305.085
161 Rp.16.176.645 Rp.13.202.906 Rp.2.973.739 Rp.278.102.179
162 Rp.16.176.645 Rp.13.337.685 Rp.2.838.960 Rp.264.764.494
163 Rp.16.176.645 Rp.13.473.841 Rp.2.702.804 Rp.251.290.653
164 Rp.16.176.645 Rp.13.611.386 Rp.2.565.259 Rp.237.679.267
165 Rp.16.176.645 Rp.13.750.336 Rp.2.426.309 Rp.223.928.931
166 Rp.16.176.645 Rp.13.890.704 Rp.2.285.941 Rp.210.038.227
167 Rp.16.176.645 Rp.14.032.505 Rp.2.144.140 Rp.196.005.722
168 Rp.16.176.645 Rp.14.175.753 Rp.2.000.892 Rp.181.829.969
169 Rp.16.176.645 Rp.14.320.464 Rp.1.856.181 Rp.167.509.505
170 Rp.16.176.645 Rp.14.466.652 Rp.1.709.993 Rp.153.042.853
171 Rp.16.176.645 Rp.14.614.333 Rp.1.562.312 Rp.138.428.520
172 Rp.16.176.645 Rp.14.763.521 Rp.1.413.124 Rp.123.664.999
173 Rp.16.176.645 Rp.14.914.231 Rp.1.262.414 Rp.108.750.768
174 Rp.16.176.645 Rp.15.066.481 Rp.1.110.164 Rp.93.684.287
175 Rp.16.176.645 Rp.15.220.285 Rp.956.360 Rp.78.464.002
176 Rp.16.176.645 Rp.15.375.658 Rp.800.987 Rp.63.088.344
177 Rp.16.176.645 Rp.15.532.618 Rp.644.027 Rp.47.555.726
178 Rp.16.176.645 Rp.15.691.180 Rp.485.465 Rp.31.864.546
179 Rp.16.176.645 Rp.15.851.361 Rp.325.284 Rp.16.013.185
180 Rp.16.176.645 Rp.16.013.185 Rp.163.468 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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
    Rp4,2mily
    RUMAH Dijual
    di Jakarta Barat
    Rp4,2mily
    • 3
    • 2
    • 224
    • 205
    Lihat Rincian
    Rp4,2mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp2mily
    RUMAH Dijual
    di Jakarta Barat
    Rp2mily
    • 3
    • 3
    • 165
    • 150
    Lihat Rincian
    Rp2mily
  • 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
    Rp2,75mily
    RUMAH Dijual
    di Jakarta Barat
    Rp2,75mily
    • 3
    • 3
    • 120
    • 200
    Lihat Rincian
    Rp2,75mily
  • APARTEMEN Dijual
    di Jakarta Barat
    Rp1,7mily
    APARTEMEN Dijual
    di Jakarta Barat
    Rp1,7mily
    • 2
    • 1
    • 43
    Lihat Rincian
    Rp1,7mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp3,4mily
    RUMAH Dijual
    di Jakarta Barat
    Rp3,4mily
    • 5
    • 3
    • 108
    • 295
    Lihat Rincian
    Rp3,4mily
  • KOST Disewa
    di Jakarta Barat
    Rp2,3jt/bln
    KOST Disewa
    di Jakarta Barat
    Rp2,3jt/bln
    • 10
    • 11
    • 1000
    Lihat Rincian
    Rp2,3jt/bln

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