jual rumah di jl empu sendok, kebayoran baru, kota jakarta selatan

jalan empu sendok, kebayoran baru jl. empu sendok kebayoran baru, kota jakarta selatan Jakarta Selatan Jakarta

Rp24,3mily
Bisa Nego Pemilik Langsung
KPR: 202jt/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.24.300.000.000 Dana Tunai yang Harus Disiapkan Rp.7.290.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.19.440.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.202.997.278 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.231.230.870 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.21.165.147.288
Total Pembayaran
Rp.48.089.547.288 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.19.440.000.000
1 Rp.202.997.278 Rp.49.097.278 Rp.153.900.000 Rp.19.390.902.722
2 Rp.202.997.278 Rp.49.485.965 Rp.153.511.313 Rp.19.341.416.757
3 Rp.202.997.278 Rp.49.877.729 Rp.153.119.549 Rp.19.291.539.028
4 Rp.202.997.278 Rp.50.272.594 Rp.152.724.684 Rp.19.241.266.434
5 Rp.202.997.278 Rp.50.670.585 Rp.152.326.693 Rp.19.190.595.849
6 Rp.202.997.278 Rp.51.071.728 Rp.151.925.550 Rp.19.139.524.121
7 Rp.202.997.278 Rp.51.476.045 Rp.151.521.233 Rp.19.088.048.076
8 Rp.202.997.278 Rp.51.883.564 Rp.151.113.714 Rp.19.036.164.512
9 Rp.202.997.278 Rp.52.294.309 Rp.150.702.969 Rp.18.983.870.203
10 Rp.202.997.278 Rp.52.708.306 Rp.150.288.972 Rp.18.931.161.897
11 Rp.202.997.278 Rp.53.125.580 Rp.149.871.698 Rp.18.878.036.317
12 Rp.202.997.278 Rp.53.546.157 Rp.149.451.121 Rp.18.824.490.160
13 Rp.202.997.278 Rp.53.970.064 Rp.149.027.214 Rp.18.770.520.096
14 Rp.202.997.278 Rp.54.397.327 Rp.148.599.951 Rp.18.716.122.769
15 Rp.202.997.278 Rp.54.827.973 Rp.148.169.305 Rp.18.661.294.796
16 Rp.202.997.278 Rp.55.262.028 Rp.147.735.250 Rp.18.606.032.768
17 Rp.202.997.278 Rp.55.699.519 Rp.147.297.759 Rp.18.550.333.249
18 Rp.202.997.278 Rp.56.140.473 Rp.146.856.805 Rp.18.494.192.776
19 Rp.202.997.278 Rp.56.584.919 Rp.146.412.359 Rp.18.437.607.857
20 Rp.202.997.278 Rp.57.032.882 Rp.145.964.396 Rp.18.380.574.975
21 Rp.202.997.278 Rp.57.484.393 Rp.145.512.885 Rp.18.323.090.582
22 Rp.202.997.278 Rp.57.939.478 Rp.145.057.800 Rp.18.265.151.104
23 Rp.202.997.278 Rp.58.398.165 Rp.144.599.113 Rp.18.206.752.939
24 Rp.202.997.278 Rp.58.860.484 Rp.144.136.794 Rp.18.147.892.455
25 Rp.202.997.278 Rp.59.326.463 Rp.143.670.815 Rp.18.088.565.992
26 Rp.202.997.278 Rp.59.796.131 Rp.143.201.147 Rp.18.028.769.861
27 Rp.202.997.278 Rp.60.269.517 Rp.142.727.761 Rp.17.968.500.344
28 Rp.202.997.278 Rp.60.746.650 Rp.142.250.628 Rp.17.907.753.694
29 Rp.202.997.278 Rp.61.227.561 Rp.141.769.717 Rp.17.846.526.133
30 Rp.202.997.278 Rp.61.712.279 Rp.141.284.999 Rp.17.784.813.854
31 Rp.202.997.278 Rp.62.200.835 Rp.140.796.443 Rp.17.722.613.019
32 Rp.202.997.278 Rp.62.693.258 Rp.140.304.020 Rp.17.659.919.761
33 Rp.202.997.278 Rp.63.189.580 Rp.139.807.698 Rp.17.596.730.181
34 Rp.202.997.278 Rp.63.689.831 Rp.139.307.447 Rp.17.533.040.350
35 Rp.202.997.278 Rp.64.194.042 Rp.138.803.236 Rp.17.468.846.308
36 Rp.202.997.278 Rp.64.702.245 Rp.138.295.033 Rp.17.404.144.063
37 Rp.231.230.870 Rp.53.563.566 Rp.177.667.304 Rp.17.350.580.497
38 Rp.231.230.870 Rp.54.110.361 Rp.177.120.509 Rp.17.296.470.136
39 Rp.231.230.870 Rp.54.662.737 Rp.176.568.133 Rp.17.241.807.399
40 Rp.231.230.870 Rp.55.220.753 Rp.176.010.117 Rp.17.186.586.646
41 Rp.231.230.870 Rp.55.784.465 Rp.175.446.405 Rp.17.130.802.181
42 Rp.231.230.870 Rp.56.353.931 Rp.174.876.939 Rp.17.074.448.250
43 Rp.231.230.870 Rp.56.929.211 Rp.174.301.659 Rp.17.017.519.039
44 Rp.231.230.870 Rp.57.510.363 Rp.173.720.507 Rp.16.960.008.676
45 Rp.231.230.870 Rp.58.097.448 Rp.173.133.422 Rp.16.901.911.228
46 Rp.231.230.870 Rp.58.690.526 Rp.172.540.344 Rp.16.843.220.702
47 Rp.231.230.870 Rp.59.289.659 Rp.171.941.211 Rp.16.783.931.043
48 Rp.231.230.870 Rp.59.894.907 Rp.171.335.963 Rp.16.724.036.136
49 Rp.231.230.870 Rp.60.506.334 Rp.170.724.536 Rp.16.663.529.802
50 Rp.231.230.870 Rp.61.124.003 Rp.170.106.867 Rp.16.602.405.799
51 Rp.231.230.870 Rp.61.747.977 Rp.169.482.893 Rp.16.540.657.822
52 Rp.231.230.870 Rp.62.378.321 Rp.168.852.549 Rp.16.478.279.501
53 Rp.231.230.870 Rp.63.015.100 Rp.168.215.770 Rp.16.415.264.401
54 Rp.231.230.870 Rp.63.658.379 Rp.167.572.491 Rp.16.351.606.022
55 Rp.231.230.870 Rp.64.308.225 Rp.166.922.645 Rp.16.287.297.797
56 Rp.231.230.870 Rp.64.964.705 Rp.166.266.165 Rp.16.222.333.092
57 Rp.231.230.870 Rp.65.627.886 Rp.165.602.984 Rp.16.156.705.206
58 Rp.231.230.870 Rp.66.297.838 Rp.164.933.032 Rp.16.090.407.368
59 Rp.231.230.870 Rp.66.974.628 Rp.164.256.242 Rp.16.023.432.740
60 Rp.231.230.870 Rp.67.658.327 Rp.163.572.543 Rp.15.955.774.413
61 Rp.231.230.870 Rp.68.349.006 Rp.162.881.864 Rp.15.887.425.407
62 Rp.231.230.870 Rp.69.046.736 Rp.162.184.134 Rp.15.818.378.671
63 Rp.231.230.870 Rp.69.751.588 Rp.161.479.282 Rp.15.748.627.083
64 Rp.231.230.870 Rp.70.463.635 Rp.160.767.235 Rp.15.678.163.448
65 Rp.231.230.870 Rp.71.182.951 Rp.160.047.919 Rp.15.606.980.497
66 Rp.231.230.870 Rp.71.909.611 Rp.159.321.259 Rp.15.535.070.886
67 Rp.231.230.870 Rp.72.643.688 Rp.158.587.182 Rp.15.462.427.198
68 Rp.231.230.870 Rp.73.385.259 Rp.157.845.611 Rp.15.389.041.939
69 Rp.231.230.870 Rp.74.134.400 Rp.157.096.470 Rp.15.314.907.539
70 Rp.231.230.870 Rp.74.891.189 Rp.156.339.681 Rp.15.240.016.350
71 Rp.231.230.870 Rp.75.655.703 Rp.155.575.167 Rp.15.164.360.647
72 Rp.231.230.870 Rp.76.428.022 Rp.154.802.848 Rp.15.087.932.625
73 Rp.231.230.870 Rp.77.208.224 Rp.154.022.646 Rp.15.010.724.401
74 Rp.231.230.870 Rp.77.996.392 Rp.153.234.478 Rp.14.932.728.009
75 Rp.231.230.870 Rp.78.792.605 Rp.152.438.265 Rp.14.853.935.404
76 Rp.231.230.870 Rp.79.596.946 Rp.151.633.924 Rp.14.774.338.458
77 Rp.231.230.870 Rp.80.409.498 Rp.150.821.372 Rp.14.693.928.960
78 Rp.231.230.870 Rp.81.230.345 Rp.150.000.525 Rp.14.612.698.615
79 Rp.231.230.870 Rp.82.059.572 Rp.149.171.298 Rp.14.530.639.043
80 Rp.231.230.870 Rp.82.897.263 Rp.148.333.607 Rp.14.447.741.780
81 Rp.231.230.870 Rp.83.743.506 Rp.147.487.364 Rp.14.363.998.274
82 Rp.231.230.870 Rp.84.598.388 Rp.146.632.482 Rp.14.279.399.886
83 Rp.231.230.870 Rp.85.461.996 Rp.145.768.874 Rp.14.193.937.890
84 Rp.231.230.870 Rp.86.334.421 Rp.144.896.449 Rp.14.107.603.469
85 Rp.231.230.870 Rp.87.215.751 Rp.144.015.119 Rp.14.020.387.718
86 Rp.231.230.870 Rp.88.106.079 Rp.143.124.791 Rp.13.932.281.639
87 Rp.231.230.870 Rp.89.005.495 Rp.142.225.375 Rp.13.843.276.144
88 Rp.231.230.870 Rp.89.914.093 Rp.141.316.777 Rp.13.753.362.051
89 Rp.231.230.870 Rp.90.831.966 Rp.140.398.904 Rp.13.662.530.085
90 Rp.231.230.870 Rp.91.759.209 Rp.139.471.661 Rp.13.570.770.876
91 Rp.231.230.870 Rp.92.695.917 Rp.138.534.953 Rp.13.478.074.959
92 Rp.231.230.870 Rp.93.642.188 Rp.137.588.682 Rp.13.384.432.771
93 Rp.231.230.870 Rp.94.598.119 Rp.136.632.751 Rp.13.289.834.652
94 Rp.231.230.870 Rp.95.563.808 Rp.135.667.062 Rp.13.194.270.844
95 Rp.231.230.870 Rp.96.539.355 Rp.134.691.515 Rp.13.097.731.489
96 Rp.231.230.870 Rp.97.524.861 Rp.133.706.009 Rp.13.000.206.628
97 Rp.231.230.870 Rp.98.520.427 Rp.132.710.443 Rp.12.901.686.201
98 Rp.231.230.870 Rp.99.526.157 Rp.131.704.713 Rp.12.802.160.044
99 Rp.231.230.870 Rp.100.542.153 Rp.130.688.717 Rp.12.701.617.891
100 Rp.231.230.870 Rp.101.568.521 Rp.129.662.349 Rp.12.600.049.370
101 Rp.231.230.870 Rp.102.605.366 Rp.128.625.504 Rp.12.497.444.004
102 Rp.231.230.870 Rp.103.652.796 Rp.127.578.074 Rp.12.393.791.208
103 Rp.231.230.870 Rp.104.710.918 Rp.126.519.952 Rp.12.289.080.290
104 Rp.231.230.870 Rp.105.779.842 Rp.125.451.028 Rp.12.183.300.448
105 Rp.231.230.870 Rp.106.859.678 Rp.124.371.192 Rp.12.076.440.770
106 Rp.231.230.870 Rp.107.950.537 Rp.123.280.333 Rp.11.968.490.233
107 Rp.231.230.870 Rp.109.052.532 Rp.122.178.338 Rp.11.859.437.701
108 Rp.231.230.870 Rp.110.165.777 Rp.121.065.093 Rp.11.749.271.924
109 Rp.231.230.870 Rp.111.290.386 Rp.119.940.484 Rp.11.637.981.538
110 Rp.231.230.870 Rp.112.426.475 Rp.118.804.395 Rp.11.525.555.063
111 Rp.231.230.870 Rp.113.574.162 Rp.117.656.708 Rp.11.411.980.901
112 Rp.231.230.870 Rp.114.733.565 Rp.116.497.305 Rp.11.297.247.336
113 Rp.231.230.870 Rp.115.904.803 Rp.115.326.067 Rp.11.181.342.533
114 Rp.231.230.870 Rp.117.087.998 Rp.114.142.872 Rp.11.064.254.535
115 Rp.231.230.870 Rp.118.283.272 Rp.112.947.598 Rp.10.945.971.263
116 Rp.231.230.870 Rp.119.490.747 Rp.111.740.123 Rp.10.826.480.516
117 Rp.231.230.870 Rp.120.710.548 Rp.110.520.322 Rp.10.705.769.968
118 Rp.231.230.870 Rp.121.942.802 Rp.109.288.068 Rp.10.583.827.166
119 Rp.231.230.870 Rp.123.187.634 Rp.108.043.236 Rp.10.460.639.532
120 Rp.231.230.870 Rp.124.445.175 Rp.106.785.695 Rp.10.336.194.357
121 Rp.231.230.870 Rp.125.715.553 Rp.105.515.317 Rp.10.210.478.804
122 Rp.231.230.870 Rp.126.998.899 Rp.104.231.971 Rp.10.083.479.905
123 Rp.231.230.870 Rp.128.295.346 Rp.102.935.524 Rp.9.955.184.559
124 Rp.231.230.870 Rp.129.605.028 Rp.101.625.842 Rp.9.825.579.531
125 Rp.231.230.870 Rp.130.928.079 Rp.100.302.791 Rp.9.694.651.452
126 Rp.231.230.870 Rp.132.264.636 Rp.98.966.234 Rp.9.562.386.816
127 Rp.231.230.870 Rp.133.614.838 Rp.97.616.032 Rp.9.428.771.978
128 Rp.231.230.870 Rp.134.978.823 Rp.96.252.047 Rp.9.293.793.155
129 Rp.231.230.870 Rp.136.356.732 Rp.94.874.138 Rp.9.157.436.423
130 Rp.231.230.870 Rp.137.748.707 Rp.93.482.163 Rp.9.019.687.716
131 Rp.231.230.870 Rp.139.154.891 Rp.92.075.979 Rp.8.880.532.825
132 Rp.231.230.870 Rp.140.575.431 Rp.90.655.439 Rp.8.739.957.394
133 Rp.231.230.870 Rp.142.010.472 Rp.89.220.398 Rp.8.597.946.922
134 Rp.231.230.870 Rp.143.460.162 Rp.87.770.708 Rp.8.454.486.760
135 Rp.231.230.870 Rp.144.924.651 Rp.86.306.219 Rp.8.309.562.109
136 Rp.231.230.870 Rp.146.404.090 Rp.84.826.780 Rp.8.163.158.019
137 Rp.231.230.870 Rp.147.898.632 Rp.83.332.238 Rp.8.015.259.387
138 Rp.231.230.870 Rp.149.408.430 Rp.81.822.440 Rp.7.865.850.957
139 Rp.231.230.870 Rp.150.933.641 Rp.80.297.229 Rp.7.714.917.316
140 Rp.231.230.870 Rp.152.474.422 Rp.78.756.448 Rp.7.562.442.894
141 Rp.231.230.870 Rp.154.030.932 Rp.77.199.938 Rp.7.408.411.962
142 Rp.231.230.870 Rp.155.603.331 Rp.75.627.539 Rp.7.252.808.631
143 Rp.231.230.870 Rp.157.191.782 Rp.74.039.088 Rp.7.095.616.849
144 Rp.231.230.870 Rp.158.796.448 Rp.72.434.422 Rp.6.936.820.401
145 Rp.231.230.870 Rp.160.417.495 Rp.70.813.375 Rp.6.776.402.906
146 Rp.231.230.870 Rp.162.055.090 Rp.69.175.780 Rp.6.614.347.816
147 Rp.231.230.870 Rp.163.709.403 Rp.67.521.467 Rp.6.450.638.413
148 Rp.231.230.870 Rp.165.380.603 Rp.65.850.267 Rp.6.285.257.810
149 Rp.231.230.870 Rp.167.068.863 Rp.64.162.007 Rp.6.118.188.947
150 Rp.231.230.870 Rp.168.774.358 Rp.62.456.512 Rp.5.949.414.589
151 Rp.231.230.870 Rp.170.497.263 Rp.60.733.607 Rp.5.778.917.326
152 Rp.231.230.870 Rp.172.237.756 Rp.58.993.114 Rp.5.606.679.570
153 Rp.231.230.870 Rp.173.996.016 Rp.57.234.854 Rp.5.432.683.554
154 Rp.231.230.870 Rp.175.772.225 Rp.55.458.645 Rp.5.256.911.329
155 Rp.231.230.870 Rp.177.566.567 Rp.53.664.303 Rp.5.079.344.762
156 Rp.231.230.870 Rp.179.379.226 Rp.51.851.644 Rp.4.899.965.536
157 Rp.231.230.870 Rp.181.210.388 Rp.50.020.482 Rp.4.718.755.148
158 Rp.231.230.870 Rp.183.060.245 Rp.48.170.625 Rp.4.535.694.903
159 Rp.231.230.870 Rp.184.928.985 Rp.46.301.885 Rp.4.350.765.918
160 Rp.231.230.870 Rp.186.816.801 Rp.44.414.069 Rp.4.163.949.117
161 Rp.231.230.870 Rp.188.723.889 Rp.42.506.981 Rp.3.975.225.228
162 Rp.231.230.870 Rp.190.650.446 Rp.40.580.424 Rp.3.784.574.782
163 Rp.231.230.870 Rp.192.596.669 Rp.38.634.201 Rp.3.591.978.113
164 Rp.231.230.870 Rp.194.562.760 Rp.36.668.110 Rp.3.397.415.353
165 Rp.231.230.870 Rp.196.548.922 Rp.34.681.948 Rp.3.200.866.431
166 Rp.231.230.870 Rp.198.555.359 Rp.32.675.511 Rp.3.002.311.072
167 Rp.231.230.870 Rp.200.582.278 Rp.30.648.592 Rp.2.801.728.794
168 Rp.231.230.870 Rp.202.629.889 Rp.28.600.981 Rp.2.599.098.905
169 Rp.231.230.870 Rp.204.698.402 Rp.26.532.468 Rp.2.394.400.503
170 Rp.231.230.870 Rp.206.788.032 Rp.24.442.838 Rp.2.187.612.471
171 Rp.231.230.870 Rp.208.898.993 Rp.22.331.877 Rp.1.978.713.478
172 Rp.231.230.870 Rp.211.031.503 Rp.20.199.367 Rp.1.767.681.975
173 Rp.231.230.870 Rp.213.185.783 Rp.18.045.087 Rp.1.554.496.192
174 Rp.231.230.870 Rp.215.362.055 Rp.15.868.815 Rp.1.339.134.137
175 Rp.231.230.870 Rp.217.560.542 Rp.13.670.328 Rp.1.121.573.595
176 Rp.231.230.870 Rp.219.781.473 Rp.11.449.397 Rp.901.792.122
177 Rp.231.230.870 Rp.222.025.075 Rp.9.205.795 Rp.679.767.047
178 Rp.231.230.870 Rp.224.291.581 Rp.6.939.289 Rp.455.475.466
179 Rp.231.230.870 Rp.226.581.225 Rp.4.649.645 Rp.228.894.241
180 Rp.231.230.870 Rp.228.894.241 Rp.2.336.629 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
    Rp900jt
    RUMAH Dijual
    di Jakarta Selatan
    Rp900jt
    • 2
    • 1
    • 80
    • 85
    Lihat Rincian
    Rp900jt
  • 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
    Rp91,5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp91,5mily
    • 5
    • 5
    • 1670
    • 700
    Lihat Rincian
    Rp91,5mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp1,55mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,55mily
    • 3
    • 2
    • 103
    • 104
    Lihat Rincian
    Rp1,55mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp1,6mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,6mily
    • 3
    • 3
    • 122
    • 140
    Lihat Rincian
    Rp1,6mily
  • KONDOTEL Dijual
    di Jakarta Selatan
    Rp2,1mily
    KONDOTEL Dijual
    di Jakarta Selatan
    Rp2,1mily
    • 1
    • 1
    • 60
    Lihat Rincian
    Rp2,1mily
  • RUKO Dijual
    di Jakarta Selatan
    Rp10mily
    RUKO Dijual
    di Jakarta Selatan
    Rp10mily
    • 281
    • 372
    Lihat Rincian
    Rp10mily

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