Dijual Rumah Asri Siap Huni di Jalan Barito 1 Kebayoran Baru Jaksel

Jl. Barito 1 Kebayoran Baru Jakarta Selatan Jakarta

Rp45mily
KPR: 375jt/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.45.000.000.000 Dana Tunai yang Harus Disiapkan Rp.13.500.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.36.000.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.375.920.886 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.428.205.314 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.39.194.717.250
Total Pembayaran
Rp.89.054.717.250 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.36.000.000.000
1 Rp.375.920.886 Rp.90.920.886 Rp.285.000.000 Rp.35.909.079.114
2 Rp.375.920.886 Rp.91.640.676 Rp.284.280.210 Rp.35.817.438.438
3 Rp.375.920.886 Rp.92.366.165 Rp.283.554.721 Rp.35.725.072.273
4 Rp.375.920.886 Rp.93.097.397 Rp.282.823.489 Rp.35.631.974.876
5 Rp.375.920.886 Rp.93.834.418 Rp.282.086.468 Rp.35.538.140.458
6 Rp.375.920.886 Rp.94.577.274 Rp.281.343.612 Rp.35.443.563.184
7 Rp.375.920.886 Rp.95.326.011 Rp.280.594.875 Rp.35.348.237.173
8 Rp.375.920.886 Rp.96.080.675 Rp.279.840.211 Rp.35.252.156.498
9 Rp.375.920.886 Rp.96.841.314 Rp.279.079.572 Rp.35.155.315.184
10 Rp.375.920.886 Rp.97.607.974 Rp.278.312.912 Rp.35.057.707.210
11 Rp.375.920.886 Rp.98.380.704 Rp.277.540.182 Rp.34.959.326.506
12 Rp.375.920.886 Rp.99.159.551 Rp.276.761.335 Rp.34.860.166.955
13 Rp.375.920.886 Rp.99.944.564 Rp.275.976.322 Rp.34.760.222.391
14 Rp.375.920.886 Rp.100.735.792 Rp.275.185.094 Rp.34.659.486.599
15 Rp.375.920.886 Rp.101.533.284 Rp.274.387.602 Rp.34.557.953.315
16 Rp.375.920.886 Rp.102.337.089 Rp.273.583.797 Rp.34.455.616.226
17 Rp.375.920.886 Rp.103.147.258 Rp.272.773.628 Rp.34.352.468.968
18 Rp.375.920.886 Rp.103.963.840 Rp.271.957.046 Rp.34.248.505.128
19 Rp.375.920.886 Rp.104.786.887 Rp.271.133.999 Rp.34.143.718.241
20 Rp.375.920.886 Rp.105.616.450 Rp.270.304.436 Rp.34.038.101.791
21 Rp.375.920.886 Rp.106.452.580 Rp.269.468.306 Rp.33.931.649.211
22 Rp.375.920.886 Rp.107.295.330 Rp.268.625.556 Rp.33.824.353.881
23 Rp.375.920.886 Rp.108.144.751 Rp.267.776.135 Rp.33.716.209.130
24 Rp.375.920.886 Rp.109.000.897 Rp.266.919.989 Rp.33.607.208.233
25 Rp.375.920.886 Rp.109.863.821 Rp.266.057.065 Rp.33.497.344.412
26 Rp.375.920.886 Rp.110.733.576 Rp.265.187.310 Rp.33.386.610.836
27 Rp.375.920.886 Rp.111.610.217 Rp.264.310.669 Rp.33.275.000.619
28 Rp.375.920.886 Rp.112.493.798 Rp.263.427.088 Rp.33.162.506.821
29 Rp.375.920.886 Rp.113.384.374 Rp.262.536.512 Rp.33.049.122.447
30 Rp.375.920.886 Rp.114.282.000 Rp.261.638.886 Rp.32.934.840.447
31 Rp.375.920.886 Rp.115.186.732 Rp.260.734.154 Rp.32.819.653.715
32 Rp.375.920.886 Rp.116.098.627 Rp.259.822.259 Rp.32.703.555.088
33 Rp.375.920.886 Rp.117.017.742 Rp.258.903.144 Rp.32.586.537.346
34 Rp.375.920.886 Rp.117.944.132 Rp.257.976.754 Rp.32.468.593.214
35 Rp.375.920.886 Rp.118.877.856 Rp.257.043.030 Rp.32.349.715.358
36 Rp.375.920.886 Rp.119.818.973 Rp.256.101.913 Rp.32.229.896.385
37 Rp.428.205.314 Rp.99.191.788 Rp.329.013.526 Rp.32.130.704.597
38 Rp.428.205.314 Rp.100.204.371 Rp.328.000.943 Rp.32.030.500.226
39 Rp.428.205.314 Rp.101.227.291 Rp.326.978.023 Rp.31.929.272.935
40 Rp.428.205.314 Rp.102.260.653 Rp.325.944.661 Rp.31.827.012.282
41 Rp.428.205.314 Rp.103.304.564 Rp.324.900.750 Rp.31.723.707.718
42 Rp.428.205.314 Rp.104.359.131 Rp.323.846.183 Rp.31.619.348.587
43 Rp.428.205.314 Rp.105.424.464 Rp.322.780.850 Rp.31.513.924.123
44 Rp.428.205.314 Rp.106.500.672 Rp.321.704.642 Rp.31.407.423.451
45 Rp.428.205.314 Rp.107.587.866 Rp.320.617.448 Rp.31.299.835.585
46 Rp.428.205.314 Rp.108.686.159 Rp.319.519.155 Rp.31.191.149.426
47 Rp.428.205.314 Rp.109.795.664 Rp.318.409.650 Rp.31.081.353.762
48 Rp.428.205.314 Rp.110.916.494 Rp.317.288.820 Rp.30.970.437.268
49 Rp.428.205.314 Rp.112.048.767 Rp.316.156.547 Rp.30.858.388.501
50 Rp.428.205.314 Rp.113.192.598 Rp.315.012.716 Rp.30.745.195.903
51 Rp.428.205.314 Rp.114.348.106 Rp.313.857.208 Rp.30.630.847.797
52 Rp.428.205.314 Rp.115.515.409 Rp.312.689.905 Rp.30.515.332.388
53 Rp.428.205.314 Rp.116.694.629 Rp.311.510.685 Rp.30.398.637.759
54 Rp.428.205.314 Rp.117.885.887 Rp.310.319.427 Rp.30.280.751.872
55 Rp.428.205.314 Rp.119.089.305 Rp.309.116.009 Rp.30.161.662.567
56 Rp.428.205.314 Rp.120.305.009 Rp.307.900.305 Rp.30.041.357.558
57 Rp.428.205.314 Rp.121.533.122 Rp.306.672.192 Rp.29.919.824.436
58 Rp.428.205.314 Rp.122.773.773 Rp.305.431.541 Rp.29.797.050.663
59 Rp.428.205.314 Rp.124.027.088 Rp.304.178.226 Rp.29.673.023.575
60 Rp.428.205.314 Rp.125.293.198 Rp.302.912.116 Rp.29.547.730.377
61 Rp.428.205.314 Rp.126.572.233 Rp.301.633.081 Rp.29.421.158.144
62 Rp.428.205.314 Rp.127.864.325 Rp.300.340.989 Rp.29.293.293.819
63 Rp.428.205.314 Rp.129.169.606 Rp.299.035.708 Rp.29.164.124.213
64 Rp.428.205.314 Rp.130.488.213 Rp.297.717.101 Rp.29.033.636.000
65 Rp.428.205.314 Rp.131.820.280 Rp.296.385.034 Rp.28.901.815.720
66 Rp.428.205.314 Rp.133.165.945 Rp.295.039.369 Rp.28.768.649.775
67 Rp.428.205.314 Rp.134.525.348 Rp.293.679.966 Rp.28.634.124.427
68 Rp.428.205.314 Rp.135.898.627 Rp.292.306.687 Rp.28.498.225.800
69 Rp.428.205.314 Rp.137.285.926 Rp.290.919.388 Rp.28.360.939.874
70 Rp.428.205.314 Rp.138.687.386 Rp.289.517.928 Rp.28.222.252.488
71 Rp.428.205.314 Rp.140.103.153 Rp.288.102.161 Rp.28.082.149.335
72 Rp.428.205.314 Rp.141.533.373 Rp.286.671.941 Rp.27.940.615.962
73 Rp.428.205.314 Rp.142.978.193 Rp.285.227.121 Rp.27.797.637.769
74 Rp.428.205.314 Rp.144.437.762 Rp.283.767.552 Rp.27.653.200.007
75 Rp.428.205.314 Rp.145.912.231 Rp.282.293.083 Rp.27.507.287.776
76 Rp.428.205.314 Rp.147.401.751 Rp.280.803.563 Rp.27.359.886.025
77 Rp.428.205.314 Rp.148.906.477 Rp.279.298.837 Rp.27.210.979.548
78 Rp.428.205.314 Rp.150.426.564 Rp.277.778.750 Rp.27.060.552.984
79 Rp.428.205.314 Rp.151.962.169 Rp.276.243.145 Rp.26.908.590.815
80 Rp.428.205.314 Rp.153.513.449 Rp.274.691.865 Rp.26.755.077.366
81 Rp.428.205.314 Rp.155.080.566 Rp.273.124.748 Rp.26.599.996.800
82 Rp.428.205.314 Rp.156.663.680 Rp.271.541.634 Rp.26.443.333.120
83 Rp.428.205.314 Rp.158.262.955 Rp.269.942.359 Rp.26.285.070.165
84 Rp.428.205.314 Rp.159.878.556 Rp.268.326.758 Rp.26.125.191.609
85 Rp.428.205.314 Rp.161.510.650 Rp.266.694.664 Rp.25.963.680.959
86 Rp.428.205.314 Rp.163.159.404 Rp.265.045.910 Rp.25.800.521.555
87 Rp.428.205.314 Rp.164.824.990 Rp.263.380.324 Rp.25.635.696.565
88 Rp.428.205.314 Rp.166.507.578 Rp.261.697.736 Rp.25.469.188.987
89 Rp.428.205.314 Rp.168.207.343 Rp.259.997.971 Rp.25.300.981.644
90 Rp.428.205.314 Rp.169.924.460 Rp.258.280.854 Rp.25.131.057.184
91 Rp.428.205.314 Rp.171.659.105 Rp.256.546.209 Rp.24.959.398.079
92 Rp.428.205.314 Rp.173.411.459 Rp.254.793.855 Rp.24.785.986.620
93 Rp.428.205.314 Rp.175.181.701 Rp.253.023.613 Rp.24.610.804.919
94 Rp.428.205.314 Rp.176.970.014 Rp.251.235.300 Rp.24.433.834.905
95 Rp.428.205.314 Rp.178.776.583 Rp.249.428.731 Rp.24.255.058.322
96 Rp.428.205.314 Rp.180.601.594 Rp.247.603.720 Rp.24.074.456.728
97 Rp.428.205.314 Rp.182.445.235 Rp.245.760.079 Rp.23.892.011.493
98 Rp.428.205.314 Rp.184.307.697 Rp.243.897.617 Rp.23.707.703.796
99 Rp.428.205.314 Rp.186.189.171 Rp.242.016.143 Rp.23.521.514.625
100 Rp.428.205.314 Rp.188.089.852 Rp.240.115.462 Rp.23.333.424.773
101 Rp.428.205.314 Rp.190.009.936 Rp.238.195.378 Rp.23.143.414.837
102 Rp.428.205.314 Rp.191.949.621 Rp.236.255.693 Rp.22.951.465.216
103 Rp.428.205.314 Rp.193.909.107 Rp.234.296.207 Rp.22.757.556.109
104 Rp.428.205.314 Rp.195.888.595 Rp.232.316.719 Rp.22.561.667.514
105 Rp.428.205.314 Rp.197.888.291 Rp.230.317.023 Rp.22.363.779.223
106 Rp.428.205.314 Rp.199.908.401 Rp.228.296.913 Rp.22.163.870.822
107 Rp.428.205.314 Rp.201.949.133 Rp.226.256.181 Rp.21.961.921.689
108 Rp.428.205.314 Rp.204.010.697 Rp.224.194.617 Rp.21.757.910.992
109 Rp.428.205.314 Rp.206.093.306 Rp.222.112.008 Rp.21.551.817.686
110 Rp.428.205.314 Rp.208.197.175 Rp.220.008.139 Rp.21.343.620.511
111 Rp.428.205.314 Rp.210.322.521 Rp.217.882.793 Rp.21.133.297.990
112 Rp.428.205.314 Rp.212.469.564 Rp.215.735.750 Rp.20.920.828.426
113 Rp.428.205.314 Rp.214.638.524 Rp.213.566.790 Rp.20.706.189.902
114 Rp.428.205.314 Rp.216.829.625 Rp.211.375.689 Rp.20.489.360.277
115 Rp.428.205.314 Rp.219.043.095 Rp.209.162.219 Rp.20.270.317.182
116 Rp.428.205.314 Rp.221.279.159 Rp.206.926.155 Rp.20.049.038.023
117 Rp.428.205.314 Rp.223.538.051 Rp.204.667.263 Rp.19.825.499.972
118 Rp.428.205.314 Rp.225.820.002 Rp.202.385.312 Rp.19.599.679.970
119 Rp.428.205.314 Rp.228.125.248 Rp.200.080.066 Rp.19.371.554.722
120 Rp.428.205.314 Rp.230.454.026 Rp.197.751.288 Rp.19.141.100.696
121 Rp.428.205.314 Rp.232.806.578 Rp.195.398.736 Rp.18.908.294.118
122 Rp.428.205.314 Rp.235.183.145 Rp.193.022.169 Rp.18.673.110.973
123 Rp.428.205.314 Rp.237.583.973 Rp.190.621.341 Rp.18.435.527.000
124 Rp.428.205.314 Rp.240.009.309 Rp.188.196.005 Rp.18.195.517.691
125 Rp.428.205.314 Rp.242.459.404 Rp.185.745.910 Rp.17.953.058.287
126 Rp.428.205.314 Rp.244.934.511 Rp.183.270.803 Rp.17.708.123.776
127 Rp.428.205.314 Rp.247.434.884 Rp.180.770.430 Rp.17.460.688.892
128 Rp.428.205.314 Rp.249.960.782 Rp.178.244.532 Rp.17.210.728.110
129 Rp.428.205.314 Rp.252.512.465 Rp.175.692.849 Rp.16.958.215.645
130 Rp.428.205.314 Rp.255.090.196 Rp.173.115.118 Rp.16.703.125.449
131 Rp.428.205.314 Rp.257.694.242 Rp.170.511.072 Rp.16.445.431.207
132 Rp.428.205.314 Rp.260.324.870 Rp.167.880.444 Rp.16.185.106.337
133 Rp.428.205.314 Rp.262.982.353 Rp.165.222.961 Rp.15.922.123.984
134 Rp.428.205.314 Rp.265.666.965 Rp.162.538.349 Rp.15.656.457.019
135 Rp.428.205.314 Rp.268.378.982 Rp.159.826.332 Rp.15.388.078.037
136 Rp.428.205.314 Rp.271.118.684 Rp.157.086.630 Rp.15.116.959.353
137 Rp.428.205.314 Rp.273.886.354 Rp.154.318.960 Rp.14.843.072.999
138 Rp.428.205.314 Rp.276.682.277 Rp.151.523.037 Rp.14.566.390.722
139 Rp.428.205.314 Rp.279.506.742 Rp.148.698.572 Rp.14.286.883.980
140 Rp.428.205.314 Rp.282.360.040 Rp.145.845.274 Rp.14.004.523.940
141 Rp.428.205.314 Rp.285.242.465 Rp.142.962.849 Rp.13.719.281.475
142 Rp.428.205.314 Rp.288.154.316 Rp.140.050.998 Rp.13.431.127.159
143 Rp.428.205.314 Rp.291.095.891 Rp.137.109.423 Rp.13.140.031.268
144 Rp.428.205.314 Rp.294.067.495 Rp.134.137.819 Rp.12.845.963.773
145 Rp.428.205.314 Rp.297.069.434 Rp.131.135.880 Rp.12.548.894.339
146 Rp.428.205.314 Rp.300.102.018 Rp.128.103.296 Rp.12.248.792.321
147 Rp.428.205.314 Rp.303.165.559 Rp.125.039.755 Rp.11.945.626.762
148 Rp.428.205.314 Rp.306.260.374 Rp.121.944.940 Rp.11.639.366.388
149 Rp.428.205.314 Rp.309.386.782 Rp.118.818.532 Rp.11.329.979.606
150 Rp.428.205.314 Rp.312.545.106 Rp.115.660.208 Rp.11.017.434.500
151 Rp.428.205.314 Rp.315.735.670 Rp.112.469.644 Rp.10.701.698.830
152 Rp.428.205.314 Rp.318.958.805 Rp.109.246.509 Rp.10.382.740.025
153 Rp.428.205.314 Rp.322.214.843 Rp.105.990.471 Rp.10.060.525.182
154 Rp.428.205.314 Rp.325.504.119 Rp.102.701.195 Rp.9.735.021.063
155 Rp.428.205.314 Rp.328.826.974 Rp.99.378.340 Rp.9.406.194.089
156 Rp.428.205.314 Rp.332.183.749 Rp.96.021.565 Rp.9.074.010.340
157 Rp.428.205.314 Rp.335.574.792 Rp.92.630.522 Rp.8.738.435.548
158 Rp.428.205.314 Rp.339.000.451 Rp.89.204.863 Rp.8.399.435.097
159 Rp.428.205.314 Rp.342.461.081 Rp.85.744.233 Rp.8.056.974.016
160 Rp.428.205.314 Rp.345.957.038 Rp.82.248.276 Rp.7.711.016.978
161 Rp.428.205.314 Rp.349.488.682 Rp.78.716.632 Rp.7.361.528.296
162 Rp.428.205.314 Rp.353.056.379 Rp.75.148.935 Rp.7.008.471.917
163 Rp.428.205.314 Rp.356.660.497 Rp.71.544.817 Rp.6.651.811.420
164 Rp.428.205.314 Rp.360.301.406 Rp.67.903.908 Rp.6.291.510.014
165 Rp.428.205.314 Rp.363.979.483 Rp.64.225.831 Rp.5.927.530.531
166 Rp.428.205.314 Rp.367.695.106 Rp.60.510.208 Rp.5.559.835.425
167 Rp.428.205.314 Rp.371.448.661 Rp.56.756.653 Rp.5.188.386.764
168 Rp.428.205.314 Rp.375.240.532 Rp.52.964.782 Rp.4.813.146.232
169 Rp.428.205.314 Rp.379.071.113 Rp.49.134.201 Rp.4.434.075.119
170 Rp.428.205.314 Rp.382.940.797 Rp.45.264.517 Rp.4.051.134.322
171 Rp.428.205.314 Rp.386.849.984 Rp.41.355.330 Rp.3.664.284.338
172 Rp.428.205.314 Rp.390.799.078 Rp.37.406.236 Rp.3.273.485.260
173 Rp.428.205.314 Rp.394.788.485 Rp.33.416.829 Rp.2.878.696.775
174 Rp.428.205.314 Rp.398.818.618 Rp.29.386.696 Rp.2.479.878.157
175 Rp.428.205.314 Rp.402.889.891 Rp.25.315.423 Rp.2.076.988.266
176 Rp.428.205.314 Rp.407.002.725 Rp.21.202.589 Rp.1.669.985.541
177 Rp.428.205.314 Rp.411.157.545 Rp.17.047.769 Rp.1.258.827.996
178 Rp.428.205.314 Rp.415.354.778 Rp.12.850.536 Rp.843.473.218
179 Rp.428.205.314 Rp.419.594.858 Rp.8.610.456 Rp.423.878.360
180 Rp.428.205.314 Rp.423.878.360 Rp.4.327.092 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Selatan
    Rp4,4mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp4,4mily
    • 5
    • 4
    • 135
    • 216
    Lihat Rincian
    Rp4,4mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp25mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp25mily
    • 3
    • 3
    • 602
    • 746
    Lihat Rincian
    Rp25mily
  • RUKO Dijual
    di Jakarta Selatan
    Rp4,7mily
    RUKO Dijual
    di Jakarta Selatan
    Rp4,7mily
    • 3
    • 90
    • 300
    Lihat Rincian
    Rp4,7mily
  • KOST Disewa
    di Jakarta Selatan
    Rp1,5jt/hari
    KOST Disewa
    di Jakarta Selatan
    Rp1,5jt/hari
    • 11
    • 11
    • 12
    Lihat Rincian
    Rp1,5jt/hari
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp10jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp10jt/bln
    • 2
    • 1
    • 74
    Lihat Rincian
    Rp10jt/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp975jt
    RUMAH Dijual
    di Jakarta Selatan
    Rp975jt
    • 3
    • 3
    • 60
    • 100
    Lihat Rincian
    Rp975jt
  • RUMAH Dijual
    di Jakarta Selatan
    Rp1,6mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,6mily
    • 3
    • 3
    • 122
    • 140
    Lihat Rincian
    Rp1,6mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,4mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,4mily
    • 2
    • 1
    • 82
    Lihat Rincian
    Rp2,4mily

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