rumah dalam komplek jelambar nego sampai deal

jelambar jelambar Jakarta Barat Jakarta

Rp1,9mily
Bisa Nego
KPR: 15,8jt/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.1.900.000.000 Dana Tunai yang Harus Disiapkan Rp.570.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.520.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.15.872.215 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.18.079.780 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.654.888.095
Total Pembayaran
Rp.3.760.088.095 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.1.520.000.000
1 Rp.15.872.215 Rp.3.838.882 Rp.12.033.333 Rp.1.516.161.118
2 Rp.15.872.215 Rp.3.869.273 Rp.12.002.942 Rp.1.512.291.845
3 Rp.15.872.215 Rp.3.899.905 Rp.11.972.310 Rp.1.508.391.940
4 Rp.15.872.215 Rp.3.930.779 Rp.11.941.436 Rp.1.504.461.161
5 Rp.15.872.215 Rp.3.961.897 Rp.11.910.318 Rp.1.500.499.264
6 Rp.15.872.215 Rp.3.993.262 Rp.11.878.953 Rp.1.496.506.002
7 Rp.15.872.215 Rp.4.024.876 Rp.11.847.339 Rp.1.492.481.126
8 Rp.15.872.215 Rp.4.056.739 Rp.11.815.476 Rp.1.488.424.387
9 Rp.15.872.215 Rp.4.088.855 Rp.11.783.360 Rp.1.484.335.532
10 Rp.15.872.215 Rp.4.121.225 Rp.11.750.990 Rp.1.480.214.307
11 Rp.15.872.215 Rp.4.153.852 Rp.11.718.363 Rp.1.476.060.455
12 Rp.15.872.215 Rp.4.186.736 Rp.11.685.479 Rp.1.471.873.719
13 Rp.15.872.215 Rp.4.219.881 Rp.11.652.334 Rp.1.467.653.838
14 Rp.15.872.215 Rp.4.253.289 Rp.11.618.926 Rp.1.463.400.549
15 Rp.15.872.215 Rp.4.286.961 Rp.11.585.254 Rp.1.459.113.588
16 Rp.15.872.215 Rp.4.320.899 Rp.11.551.316 Rp.1.454.792.689
17 Rp.15.872.215 Rp.4.355.106 Rp.11.517.109 Rp.1.450.437.583
18 Rp.15.872.215 Rp.4.389.584 Rp.11.482.631 Rp.1.446.047.999
19 Rp.15.872.215 Rp.4.424.335 Rp.11.447.880 Rp.1.441.623.664
20 Rp.15.872.215 Rp.4.459.361 Rp.11.412.854 Rp.1.437.164.303
21 Rp.15.872.215 Rp.4.494.664 Rp.11.377.551 Rp.1.432.669.639
22 Rp.15.872.215 Rp.4.530.247 Rp.11.341.968 Rp.1.428.139.392
23 Rp.15.872.215 Rp.4.566.111 Rp.11.306.104 Rp.1.423.573.281
24 Rp.15.872.215 Rp.4.602.260 Rp.11.269.955 Rp.1.418.971.021
25 Rp.15.872.215 Rp.4.638.694 Rp.11.233.521 Rp.1.414.332.327
26 Rp.15.872.215 Rp.4.675.417 Rp.11.196.798 Rp.1.409.656.910
27 Rp.15.872.215 Rp.4.712.431 Rp.11.159.784 Rp.1.404.944.479
28 Rp.15.872.215 Rp.4.749.738 Rp.11.122.477 Rp.1.400.194.741
29 Rp.15.872.215 Rp.4.787.340 Rp.11.084.875 Rp.1.395.407.401
30 Rp.15.872.215 Rp.4.825.240 Rp.11.046.975 Rp.1.390.582.161
31 Rp.15.872.215 Rp.4.863.440 Rp.11.008.775 Rp.1.385.718.721
32 Rp.15.872.215 Rp.4.901.942 Rp.10.970.273 Rp.1.380.816.779
33 Rp.15.872.215 Rp.4.940.749 Rp.10.931.466 Rp.1.375.876.030
34 Rp.15.872.215 Rp.4.979.863 Rp.10.892.352 Rp.1.370.896.167
35 Rp.15.872.215 Rp.5.019.287 Rp.10.852.928 Rp.1.365.876.880
36 Rp.15.872.215 Rp.5.059.023 Rp.10.813.192 Rp.1.360.817.857
37 Rp.18.079.780 Rp.4.188.098 Rp.13.891.682 Rp.1.356.629.759
38 Rp.18.079.780 Rp.4.230.851 Rp.13.848.929 Rp.1.352.398.908
39 Rp.18.079.780 Rp.4.274.041 Rp.13.805.739 Rp.1.348.124.867
40 Rp.18.079.780 Rp.4.317.672 Rp.13.762.108 Rp.1.343.807.195
41 Rp.18.079.780 Rp.4.361.748 Rp.13.718.032 Rp.1.339.445.447
42 Rp.18.079.780 Rp.4.406.274 Rp.13.673.506 Rp.1.335.039.173
43 Rp.18.079.780 Rp.4.451.255 Rp.13.628.525 Rp.1.330.587.918
44 Rp.18.079.780 Rp.4.496.695 Rp.13.583.085 Rp.1.326.091.223
45 Rp.18.079.780 Rp.4.542.599 Rp.13.537.181 Rp.1.321.548.624
46 Rp.18.079.780 Rp.4.588.971 Rp.13.490.809 Rp.1.316.959.653
47 Rp.18.079.780 Rp.4.635.817 Rp.13.443.963 Rp.1.312.323.836
48 Rp.18.079.780 Rp.4.683.141 Rp.13.396.639 Rp.1.307.640.695
49 Rp.18.079.780 Rp.4.730.948 Rp.13.348.832 Rp.1.302.909.747
50 Rp.18.079.780 Rp.4.779.243 Rp.13.300.537 Rp.1.298.130.504
51 Rp.18.079.780 Rp.4.828.031 Rp.13.251.749 Rp.1.293.302.473
52 Rp.18.079.780 Rp.4.877.317 Rp.13.202.463 Rp.1.288.425.156
53 Rp.18.079.780 Rp.4.927.107 Rp.13.152.673 Rp.1.283.498.049
54 Rp.18.079.780 Rp.4.977.404 Rp.13.102.376 Rp.1.278.520.645
55 Rp.18.079.780 Rp.5.028.215 Rp.13.051.565 Rp.1.273.492.430
56 Rp.18.079.780 Rp.5.079.545 Rp.13.000.235 Rp.1.268.412.885
57 Rp.18.079.780 Rp.5.131.398 Rp.12.948.382 Rp.1.263.281.487
58 Rp.18.079.780 Rp.5.183.781 Rp.12.895.999 Rp.1.258.097.706
59 Rp.18.079.780 Rp.5.236.699 Rp.12.843.081 Rp.1.252.861.007
60 Rp.18.079.780 Rp.5.290.157 Rp.12.789.623 Rp.1.247.570.850
61 Rp.18.079.780 Rp.5.344.161 Rp.12.735.619 Rp.1.242.226.689
62 Rp.18.079.780 Rp.5.398.716 Rp.12.681.064 Rp.1.236.827.973
63 Rp.18.079.780 Rp.5.453.828 Rp.12.625.952 Rp.1.231.374.145
64 Rp.18.079.780 Rp.5.509.502 Rp.12.570.278 Rp.1.225.864.643
65 Rp.18.079.780 Rp.5.565.745 Rp.12.514.035 Rp.1.220.298.898
66 Rp.18.079.780 Rp.5.622.562 Rp.12.457.218 Rp.1.214.676.336
67 Rp.18.079.780 Rp.5.679.959 Rp.12.399.821 Rp.1.208.996.377
68 Rp.18.079.780 Rp.5.737.942 Rp.12.341.838 Rp.1.203.258.435
69 Rp.18.079.780 Rp.5.796.517 Rp.12.283.263 Rp.1.197.461.918
70 Rp.18.079.780 Rp.5.855.690 Rp.12.224.090 Rp.1.191.606.228
71 Rp.18.079.780 Rp.5.915.466 Rp.12.164.314 Rp.1.185.690.762
72 Rp.18.079.780 Rp.5.975.853 Rp.12.103.927 Rp.1.179.714.909
73 Rp.18.079.780 Rp.6.036.857 Rp.12.042.923 Rp.1.173.678.052
74 Rp.18.079.780 Rp.6.098.483 Rp.11.981.297 Rp.1.167.579.569
75 Rp.18.079.780 Rp.6.160.739 Rp.11.919.041 Rp.1.161.418.830
76 Rp.18.079.780 Rp.6.223.629 Rp.11.856.151 Rp.1.155.195.201
77 Rp.18.079.780 Rp.6.287.162 Rp.11.792.618 Rp.1.148.908.039
78 Rp.18.079.780 Rp.6.351.344 Rp.11.728.436 Rp.1.142.556.695
79 Rp.18.079.780 Rp.6.416.180 Rp.11.663.600 Rp.1.136.140.515
80 Rp.18.079.780 Rp.6.481.679 Rp.11.598.101 Rp.1.129.658.836
81 Rp.18.079.780 Rp.6.547.846 Rp.11.531.934 Rp.1.123.110.990
82 Rp.18.079.780 Rp.6.614.689 Rp.11.465.091 Rp.1.116.496.301
83 Rp.18.079.780 Rp.6.682.214 Rp.11.397.566 Rp.1.109.814.087
84 Rp.18.079.780 Rp.6.750.428 Rp.11.329.352 Rp.1.103.063.659
85 Rp.18.079.780 Rp.6.819.338 Rp.11.260.442 Rp.1.096.244.321
86 Rp.18.079.780 Rp.6.888.953 Rp.11.190.827 Rp.1.089.355.368
87 Rp.18.079.780 Rp.6.959.277 Rp.11.120.503 Rp.1.082.396.091
88 Rp.18.079.780 Rp.7.030.320 Rp.11.049.460 Rp.1.075.365.771
89 Rp.18.079.780 Rp.7.102.088 Rp.10.977.692 Rp.1.068.263.683
90 Rp.18.079.780 Rp.7.174.588 Rp.10.905.192 Rp.1.061.089.095
91 Rp.18.079.780 Rp.7.247.829 Rp.10.831.951 Rp.1.053.841.266
92 Rp.18.079.780 Rp.7.321.817 Rp.10.757.963 Rp.1.046.519.449
93 Rp.18.079.780 Rp.7.396.561 Rp.10.683.219 Rp.1.039.122.888
94 Rp.18.079.780 Rp.7.472.067 Rp.10.607.713 Rp.1.031.650.821
95 Rp.18.079.780 Rp.7.548.345 Rp.10.531.435 Rp.1.024.102.476
96 Rp.18.079.780 Rp.7.625.401 Rp.10.454.379 Rp.1.016.477.075
97 Rp.18.079.780 Rp.7.703.243 Rp.10.376.537 Rp.1.008.773.832
98 Rp.18.079.780 Rp.7.781.880 Rp.10.297.900 Rp.1.000.991.952
99 Rp.18.079.780 Rp.7.861.320 Rp.10.218.460 Rp.993.130.632
100 Rp.18.079.780 Rp.7.941.571 Rp.10.138.209 Rp.985.189.061
101 Rp.18.079.780 Rp.8.022.642 Rp.10.057.138 Rp.977.166.419
102 Rp.18.079.780 Rp.8.104.539 Rp.9.975.241 Rp.969.061.880
103 Rp.18.079.780 Rp.8.187.273 Rp.9.892.507 Rp.960.874.607
104 Rp.18.079.780 Rp.8.270.852 Rp.9.808.928 Rp.952.603.755
105 Rp.18.079.780 Rp.8.355.283 Rp.9.724.497 Rp.944.248.472
106 Rp.18.079.780 Rp.8.440.577 Rp.9.639.203 Rp.935.807.895
107 Rp.18.079.780 Rp.8.526.741 Rp.9.553.039 Rp.927.281.154
108 Rp.18.079.780 Rp.8.613.785 Rp.9.465.995 Rp.918.667.369
109 Rp.18.079.780 Rp.8.701.717 Rp.9.378.063 Rp.909.965.652
110 Rp.18.079.780 Rp.8.790.547 Rp.9.289.233 Rp.901.175.105
111 Rp.18.079.780 Rp.8.880.284 Rp.9.199.496 Rp.892.294.821
112 Rp.18.079.780 Rp.8.970.937 Rp.9.108.843 Rp.883.323.884
113 Rp.18.079.780 Rp.9.062.515 Rp.9.017.265 Rp.874.261.369
114 Rp.18.079.780 Rp.9.155.029 Rp.8.924.751 Rp.865.106.340
115 Rp.18.079.780 Rp.9.248.486 Rp.8.831.294 Rp.855.857.854
116 Rp.18.079.780 Rp.9.342.898 Rp.8.736.882 Rp.846.514.956
117 Rp.18.079.780 Rp.9.438.273 Rp.8.641.507 Rp.837.076.683
118 Rp.18.079.780 Rp.9.534.622 Rp.8.545.158 Rp.827.542.061
119 Rp.18.079.780 Rp.9.631.955 Rp.8.447.825 Rp.817.910.106
120 Rp.18.079.780 Rp.9.730.281 Rp.8.349.499 Rp.808.179.825
121 Rp.18.079.780 Rp.9.829.611 Rp.8.250.169 Rp.798.350.214
122 Rp.18.079.780 Rp.9.929.955 Rp.8.149.825 Rp.788.420.259
123 Rp.18.079.780 Rp.10.031.323 Rp.8.048.457 Rp.778.388.936
124 Rp.18.079.780 Rp.10.133.726 Rp.7.946.054 Rp.768.255.210
125 Rp.18.079.780 Rp.10.237.175 Rp.7.842.605 Rp.758.018.035
126 Rp.18.079.780 Rp.10.341.679 Rp.7.738.101 Rp.747.676.356
127 Rp.18.079.780 Rp.10.447.251 Rp.7.632.529 Rp.737.229.105
128 Rp.18.079.780 Rp.10.553.900 Rp.7.525.880 Rp.726.675.205
129 Rp.18.079.780 Rp.10.661.637 Rp.7.418.143 Rp.716.013.568
130 Rp.18.079.780 Rp.10.770.475 Rp.7.309.305 Rp.705.243.093
131 Rp.18.079.780 Rp.10.880.423 Rp.7.199.357 Rp.694.362.670
132 Rp.18.079.780 Rp.10.991.494 Rp.7.088.286 Rp.683.371.176
133 Rp.18.079.780 Rp.11.103.699 Rp.6.976.081 Rp.672.267.477
134 Rp.18.079.780 Rp.11.217.050 Rp.6.862.730 Rp.661.050.427
135 Rp.18.079.780 Rp.11.331.557 Rp.6.748.223 Rp.649.718.870
136 Rp.18.079.780 Rp.11.447.233 Rp.6.632.547 Rp.638.271.637
137 Rp.18.079.780 Rp.11.564.090 Rp.6.515.690 Rp.626.707.547
138 Rp.18.079.780 Rp.11.682.140 Rp.6.397.640 Rp.615.025.407
139 Rp.18.079.780 Rp.11.801.396 Rp.6.278.384 Rp.603.224.011
140 Rp.18.079.780 Rp.11.921.868 Rp.6.157.912 Rp.591.302.143
141 Rp.18.079.780 Rp.12.043.571 Rp.6.036.209 Rp.579.258.572
142 Rp.18.079.780 Rp.12.166.515 Rp.5.913.265 Rp.567.092.057
143 Rp.18.079.780 Rp.12.290.715 Rp.5.789.065 Rp.554.801.342
144 Rp.18.079.780 Rp.12.416.183 Rp.5.663.597 Rp.542.385.159
145 Rp.18.079.780 Rp.12.542.932 Rp.5.536.848 Rp.529.842.227
146 Rp.18.079.780 Rp.12.670.974 Rp.5.408.806 Rp.517.171.253
147 Rp.18.079.780 Rp.12.800.323 Rp.5.279.457 Rp.504.370.930
148 Rp.18.079.780 Rp.12.930.993 Rp.5.148.787 Rp.491.439.937
149 Rp.18.079.780 Rp.13.062.997 Rp.5.016.783 Rp.478.376.940
150 Rp.18.079.780 Rp.13.196.349 Rp.4.883.431 Rp.465.180.591
151 Rp.18.079.780 Rp.13.331.061 Rp.4.748.719 Rp.451.849.530
152 Rp.18.079.780 Rp.13.467.149 Rp.4.612.631 Rp.438.382.381
153 Rp.18.079.780 Rp.13.604.627 Rp.4.475.153 Rp.424.777.754
154 Rp.18.079.780 Rp.13.743.507 Rp.4.336.273 Rp.411.034.247
155 Rp.18.079.780 Rp.13.883.805 Rp.4.195.975 Rp.397.150.442
156 Rp.18.079.780 Rp.14.025.536 Rp.4.054.244 Rp.383.124.906
157 Rp.18.079.780 Rp.14.168.713 Rp.3.911.067 Rp.368.956.193
158 Rp.18.079.780 Rp.14.313.352 Rp.3.766.428 Rp.354.642.841
159 Rp.18.079.780 Rp.14.459.468 Rp.3.620.312 Rp.340.183.373
160 Rp.18.079.780 Rp.14.607.075 Rp.3.472.705 Rp.325.576.298
161 Rp.18.079.780 Rp.14.756.189 Rp.3.323.591 Rp.310.820.109
162 Rp.18.079.780 Rp.14.906.825 Rp.3.172.955 Rp.295.913.284
163 Rp.18.079.780 Rp.15.058.999 Rp.3.020.781 Rp.280.854.285
164 Rp.18.079.780 Rp.15.212.726 Rp.2.867.054 Rp.265.641.559
165 Rp.18.079.780 Rp.15.368.022 Rp.2.711.758 Rp.250.273.537
166 Rp.18.079.780 Rp.15.524.904 Rp.2.554.876 Rp.234.748.633
167 Rp.18.079.780 Rp.15.683.388 Rp.2.396.392 Rp.219.065.245
168 Rp.18.079.780 Rp.15.843.489 Rp.2.236.291 Rp.203.221.756
169 Rp.18.079.780 Rp.16.005.225 Rp.2.074.555 Rp.187.216.531
170 Rp.18.079.780 Rp.16.168.611 Rp.1.911.169 Rp.171.047.920
171 Rp.18.079.780 Rp.16.333.666 Rp.1.746.114 Rp.154.714.254
172 Rp.18.079.780 Rp.16.500.405 Rp.1.579.375 Rp.138.213.849
173 Rp.18.079.780 Rp.16.668.847 Rp.1.410.933 Rp.121.545.002
174 Rp.18.079.780 Rp.16.839.008 Rp.1.240.772 Rp.104.705.994
175 Rp.18.079.780 Rp.17.010.906 Rp.1.068.874 Rp.87.695.088
176 Rp.18.079.780 Rp.17.184.559 Rp.895.221 Rp.70.510.529
177 Rp.18.079.780 Rp.17.359.985 Rp.719.795 Rp.53.150.544
178 Rp.18.079.780 Rp.17.537.202 Rp.542.578 Rp.35.613.342
179 Rp.18.079.780 Rp.17.716.227 Rp.363.553 Rp.17.897.115
180 Rp.18.079.780 Rp.17.897.115 Rp.182.700 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Barat
    Rp6mily
    RUMAH Dijual
    di Jakarta Barat
    Rp6mily
    • 5
    • 4
    • 300
    • 500
    Lihat Rincian
    Rp6mily
  • APARTEMEN Dijual
    di Jakarta Barat
    Rp536jt
    APARTEMEN Dijual
    di Jakarta Barat
    Rp536jt
    • 1
    • 1
    • 26
    Lihat Rincian
    Rp536jt
  • RUKO Dijual
    di Jakarta Barat
    Rp1,9mily
    RUKO Dijual
    di Jakarta Barat
    Rp1,9mily
    • 1
    • 3
    • 71
    • 185
    Lihat Rincian
    Rp1,9mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp1,65mily
    RUMAH Dijual
    di Jakarta Barat
    Rp1,65mily
    • 3
    • 3
    • 90
    • 110
    Lihat Rincian
    Rp1,65mily
  • RUMAH Dijual
    di Jakarta Barat
    Rp1,5mily
    RUMAH Dijual
    di Jakarta Barat
    Rp1,5mily
    • 2
    • 2
    • 59
    • 130
    Lihat Rincian
    Rp1,5mily
  • APARTEMEN Dijual
    di Jakarta Barat
    Rp636jt
    APARTEMEN Dijual
    di Jakarta Barat
    Rp636jt
    • 1
    • 1
    • 32
    Lihat Rincian
    Rp636jt
  • APARTEMEN Dijual
    di Jakarta Barat
    Rp3,35mily
    APARTEMEN Dijual
    di Jakarta Barat
    Rp3,35mily
    • 2
    • 1
    • 97
    Lihat Rincian
    Rp3,35mily
  • KOMERSIAL Dijual
    di Jakarta Barat
    Rp1,3mily
    KOMERSIAL Dijual
    di Jakarta Barat
    Rp1,3mily
    • 11
    • 5
    • 123
    • 160
    Lihat Rincian
    Rp1,3mily