Dijual Town House SHM 1.095 M2 Mewah di Kemang Jaya Kemang - Jakarta Selatn

Jl. Kemang Jaya Kemang Jakarta Selatan Jakarta

Rp40mily
Bisa Nego
KPR: 334jt/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.40.000.000.000 Dana Tunai yang Harus Disiapkan Rp.12.000.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.32.000.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.334.151.899 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.380.626.946 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.34.839.748.586
Total Pembayaran
Rp.79.159.748.586 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.32.000.000.000
1 Rp.334.151.899 Rp.80.818.566 Rp.253.333.333 Rp.31.919.181.434
2 Rp.334.151.899 Rp.81.458.379 Rp.252.693.520 Rp.31.837.723.055
3 Rp.334.151.899 Rp.82.103.258 Rp.252.048.641 Rp.31.755.619.797
4 Rp.334.151.899 Rp.82.753.242 Rp.251.398.657 Rp.31.672.866.555
5 Rp.334.151.899 Rp.83.408.372 Rp.250.743.527 Rp.31.589.458.183
6 Rp.334.151.899 Rp.84.068.688 Rp.250.083.211 Rp.31.505.389.495
7 Rp.334.151.899 Rp.84.734.232 Rp.249.417.667 Rp.31.420.655.263
8 Rp.334.151.899 Rp.85.405.045 Rp.248.746.854 Rp.31.335.250.218
9 Rp.334.151.899 Rp.86.081.168 Rp.248.070.731 Rp.31.249.169.050
10 Rp.334.151.899 Rp.86.762.644 Rp.247.389.255 Rp.31.162.406.406
11 Rp.334.151.899 Rp.87.449.515 Rp.246.702.384 Rp.31.074.956.891
12 Rp.334.151.899 Rp.88.141.824 Rp.246.010.075 Rp.30.986.815.067
13 Rp.334.151.899 Rp.88.839.613 Rp.245.312.286 Rp.30.897.975.454
14 Rp.334.151.899 Rp.89.542.927 Rp.244.608.972 Rp.30.808.432.527
15 Rp.334.151.899 Rp.90.251.808 Rp.243.900.091 Rp.30.718.180.719
16 Rp.334.151.899 Rp.90.966.302 Rp.243.185.597 Rp.30.627.214.417
17 Rp.334.151.899 Rp.91.686.452 Rp.242.465.447 Rp.30.535.527.965
18 Rp.334.151.899 Rp.92.412.303 Rp.241.739.596 Rp.30.443.115.662
19 Rp.334.151.899 Rp.93.143.900 Rp.241.007.999 Rp.30.349.971.762
20 Rp.334.151.899 Rp.93.881.289 Rp.240.270.610 Rp.30.256.090.473
21 Rp.334.151.899 Rp.94.624.516 Rp.239.527.383 Rp.30.161.465.957
22 Rp.334.151.899 Rp.95.373.627 Rp.238.778.272 Rp.30.066.092.330
23 Rp.334.151.899 Rp.96.128.668 Rp.238.023.231 Rp.29.969.963.662
24 Rp.334.151.899 Rp.96.889.687 Rp.237.262.212 Rp.29.873.073.975
25 Rp.334.151.899 Rp.97.656.730 Rp.236.495.169 Rp.29.775.417.245
26 Rp.334.151.899 Rp.98.429.846 Rp.235.722.053 Rp.29.676.987.399
27 Rp.334.151.899 Rp.99.209.082 Rp.234.942.817 Rp.29.577.778.317
28 Rp.334.151.899 Rp.99.994.487 Rp.234.157.412 Rp.29.477.783.830
29 Rp.334.151.899 Rp.100.786.110 Rp.233.365.789 Rp.29.376.997.720
30 Rp.334.151.899 Rp.101.584.000 Rp.232.567.899 Rp.29.275.413.720
31 Rp.334.151.899 Rp.102.388.207 Rp.231.763.692 Rp.29.173.025.513
32 Rp.334.151.899 Rp.103.198.780 Rp.230.953.119 Rp.29.069.826.733
33 Rp.334.151.899 Rp.104.015.771 Rp.230.136.128 Rp.28.965.810.962
34 Rp.334.151.899 Rp.104.839.229 Rp.229.312.670 Rp.28.860.971.733
35 Rp.334.151.899 Rp.105.669.206 Rp.228.482.693 Rp.28.755.302.527
36 Rp.334.151.899 Rp.106.505.754 Rp.227.646.145 Rp.28.648.796.773
37 Rp.380.626.946 Rp.88.170.479 Rp.292.456.467 Rp.28.560.626.294
38 Rp.380.626.946 Rp.89.070.553 Rp.291.556.393 Rp.28.471.555.741
39 Rp.380.626.946 Rp.89.979.814 Rp.290.647.132 Rp.28.381.575.927
40 Rp.380.626.946 Rp.90.898.358 Rp.289.728.588 Rp.28.290.677.569
41 Rp.380.626.946 Rp.91.826.279 Rp.288.800.667 Rp.28.198.851.290
42 Rp.380.626.946 Rp.92.763.672 Rp.287.863.274 Rp.28.106.087.618
43 Rp.380.626.946 Rp.93.710.635 Rp.286.916.311 Rp.28.012.376.983
44 Rp.380.626.946 Rp.94.667.264 Rp.285.959.682 Rp.27.917.709.719
45 Rp.380.626.946 Rp.95.633.659 Rp.284.993.287 Rp.27.822.076.060
46 Rp.380.626.946 Rp.96.609.920 Rp.284.017.026 Rp.27.725.466.140
47 Rp.380.626.946 Rp.97.596.146 Rp.283.030.800 Rp.27.627.869.994
48 Rp.380.626.946 Rp.98.592.440 Rp.282.034.506 Rp.27.529.277.554
49 Rp.380.626.946 Rp.99.598.904 Rp.281.028.042 Rp.27.429.678.650
50 Rp.380.626.946 Rp.100.615.643 Rp.280.011.303 Rp.27.329.063.007
51 Rp.380.626.946 Rp.101.642.761 Rp.278.984.185 Rp.27.227.420.246
52 Rp.380.626.946 Rp.102.680.364 Rp.277.946.582 Rp.27.124.739.882
53 Rp.380.626.946 Rp.103.728.560 Rp.276.898.386 Rp.27.021.011.322
54 Rp.380.626.946 Rp.104.787.455 Rp.275.839.491 Rp.26.916.223.867
55 Rp.380.626.946 Rp.105.857.161 Rp.274.769.785 Rp.26.810.366.706
56 Rp.380.626.946 Rp.106.937.786 Rp.273.689.160 Rp.26.703.428.920
57 Rp.380.626.946 Rp.108.029.442 Rp.272.597.504 Rp.26.595.399.478
58 Rp.380.626.946 Rp.109.132.243 Rp.271.494.703 Rp.26.486.267.235
59 Rp.380.626.946 Rp.110.246.301 Rp.270.380.645 Rp.26.376.020.934
60 Rp.380.626.946 Rp.111.371.732 Rp.269.255.214 Rp.26.264.649.202
61 Rp.380.626.946 Rp.112.508.652 Rp.268.118.294 Rp.26.152.140.550
62 Rp.380.626.946 Rp.113.657.178 Rp.266.969.768 Rp.26.038.483.372
63 Rp.380.626.946 Rp.114.817.428 Rp.265.809.518 Rp.25.923.665.944
64 Rp.380.626.946 Rp.115.989.523 Rp.264.637.423 Rp.25.807.676.421
65 Rp.380.626.946 Rp.117.173.583 Rp.263.453.363 Rp.25.690.502.838
66 Rp.380.626.946 Rp.118.369.730 Rp.262.257.216 Rp.25.572.133.108
67 Rp.380.626.946 Rp.119.578.087 Rp.261.048.859 Rp.25.452.555.021
68 Rp.380.626.946 Rp.120.798.780 Rp.259.828.166 Rp.25.331.756.241
69 Rp.380.626.946 Rp.122.031.934 Rp.258.595.012 Rp.25.209.724.307
70 Rp.380.626.946 Rp.123.277.677 Rp.257.349.269 Rp.25.086.446.630
71 Rp.380.626.946 Rp.124.536.137 Rp.256.090.809 Rp.24.961.910.493
72 Rp.380.626.946 Rp.125.807.443 Rp.254.819.503 Rp.24.836.103.050
73 Rp.380.626.946 Rp.127.091.727 Rp.253.535.219 Rp.24.709.011.323
74 Rp.380.626.946 Rp.128.389.122 Rp.252.237.824 Rp.24.580.622.201
75 Rp.380.626.946 Rp.129.699.761 Rp.250.927.185 Rp.24.450.922.440
76 Rp.380.626.946 Rp.131.023.779 Rp.249.603.167 Rp.24.319.898.661
77 Rp.380.626.946 Rp.132.361.314 Rp.248.265.632 Rp.24.187.537.347
78 Rp.380.626.946 Rp.133.712.502 Rp.246.914.444 Rp.24.053.824.845
79 Rp.380.626.946 Rp.135.077.484 Rp.245.549.462 Rp.23.918.747.361
80 Rp.380.626.946 Rp.136.456.400 Rp.244.170.546 Rp.23.782.290.961
81 Rp.380.626.946 Rp.137.849.392 Rp.242.777.554 Rp.23.644.441.569
82 Rp.380.626.946 Rp.139.256.605 Rp.241.370.341 Rp.23.505.184.964
83 Rp.380.626.946 Rp.140.678.183 Rp.239.948.763 Rp.23.364.506.781
84 Rp.380.626.946 Rp.142.114.273 Rp.238.512.673 Rp.23.222.392.508
85 Rp.380.626.946 Rp.143.565.022 Rp.237.061.924 Rp.23.078.827.486
86 Rp.380.626.946 Rp.145.030.582 Rp.235.596.364 Rp.22.933.796.904
87 Rp.380.626.946 Rp.146.511.103 Rp.234.115.843 Rp.22.787.285.801
88 Rp.380.626.946 Rp.148.006.737 Rp.232.620.209 Rp.22.639.279.064
89 Rp.380.626.946 Rp.149.517.639 Rp.231.109.307 Rp.22.489.761.425
90 Rp.380.626.946 Rp.151.043.965 Rp.229.582.981 Rp.22.338.717.460
91 Rp.380.626.946 Rp.152.585.872 Rp.228.041.074 Rp.22.186.131.588
92 Rp.380.626.946 Rp.154.143.519 Rp.226.483.427 Rp.22.031.988.069
93 Rp.380.626.946 Rp.155.717.068 Rp.224.909.878 Rp.21.876.271.001
94 Rp.380.626.946 Rp.157.306.680 Rp.223.320.266 Rp.21.718.964.321
95 Rp.380.626.946 Rp.158.912.519 Rp.221.714.427 Rp.21.560.051.802
96 Rp.380.626.946 Rp.160.534.751 Rp.220.092.195 Rp.21.399.517.051
97 Rp.380.626.946 Rp.162.173.543 Rp.218.453.403 Rp.21.237.343.508
98 Rp.380.626.946 Rp.163.829.064 Rp.216.797.882 Rp.21.073.514.444
99 Rp.380.626.946 Rp.165.501.486 Rp.215.125.460 Rp.20.908.012.958
100 Rp.380.626.946 Rp.167.190.980 Rp.213.435.966 Rp.20.740.821.978
101 Rp.380.626.946 Rp.168.897.722 Rp.211.729.224 Rp.20.571.924.256
102 Rp.380.626.946 Rp.170.621.886 Rp.210.005.060 Rp.20.401.302.370
103 Rp.380.626.946 Rp.172.363.651 Rp.208.263.295 Rp.20.228.938.719
104 Rp.380.626.946 Rp.174.123.197 Rp.206.503.749 Rp.20.054.815.522
105 Rp.380.626.946 Rp.175.900.704 Rp.204.726.242 Rp.19.878.914.818
106 Rp.380.626.946 Rp.177.696.357 Rp.202.930.589 Rp.19.701.218.461
107 Rp.380.626.946 Rp.179.510.341 Rp.201.116.605 Rp.19.521.708.120
108 Rp.380.626.946 Rp.181.342.842 Rp.199.284.104 Rp.19.340.365.278
109 Rp.380.626.946 Rp.183.194.050 Rp.197.432.896 Rp.19.157.171.228
110 Rp.380.626.946 Rp.185.064.156 Rp.195.562.790 Rp.18.972.107.072
111 Rp.380.626.946 Rp.186.953.353 Rp.193.673.593 Rp.18.785.153.719
112 Rp.380.626.946 Rp.188.861.835 Rp.191.765.111 Rp.18.596.291.884
113 Rp.380.626.946 Rp.190.789.800 Rp.189.837.146 Rp.18.405.502.084
114 Rp.380.626.946 Rp.192.737.446 Rp.187.889.500 Rp.18.212.764.638
115 Rp.380.626.946 Rp.194.704.974 Rp.185.921.972 Rp.18.018.059.664
116 Rp.380.626.946 Rp.196.692.587 Rp.183.934.359 Rp.17.821.367.077
117 Rp.380.626.946 Rp.198.700.490 Rp.181.926.456 Rp.17.622.666.587
118 Rp.380.626.946 Rp.200.728.891 Rp.179.898.055 Rp.17.421.937.696
119 Rp.380.626.946 Rp.202.777.999 Rp.177.848.947 Rp.17.219.159.697
120 Rp.380.626.946 Rp.204.848.024 Rp.175.778.922 Rp.17.014.311.673
121 Rp.380.626.946 Rp.206.939.181 Rp.173.687.765 Rp.16.807.372.492
122 Rp.380.626.946 Rp.209.051.685 Rp.171.575.261 Rp.16.598.320.807
123 Rp.380.626.946 Rp.211.185.754 Rp.169.441.192 Rp.16.387.135.053
124 Rp.380.626.946 Rp.213.341.609 Rp.167.285.337 Rp.16.173.793.444
125 Rp.380.626.946 Rp.215.519.471 Rp.165.107.475 Rp.15.958.273.973
126 Rp.380.626.946 Rp.217.719.566 Rp.162.907.380 Rp.15.740.554.407
127 Rp.380.626.946 Rp.219.942.120 Rp.160.684.826 Rp.15.520.612.287
128 Rp.380.626.946 Rp.222.187.362 Rp.158.439.584 Rp.15.298.424.925
129 Rp.380.626.946 Rp.224.455.525 Rp.156.171.421 Rp.15.073.969.400
130 Rp.380.626.946 Rp.226.746.842 Rp.153.880.104 Rp.14.847.222.558
131 Rp.380.626.946 Rp.229.061.549 Rp.151.565.397 Rp.14.618.161.009
132 Rp.380.626.946 Rp.231.399.886 Rp.149.227.060 Rp.14.386.761.123
133 Rp.380.626.946 Rp.233.762.093 Rp.146.864.853 Rp.14.152.999.030
134 Rp.380.626.946 Rp.236.148.414 Rp.144.478.532 Rp.13.916.850.616
135 Rp.380.626.946 Rp.238.559.096 Rp.142.067.850 Rp.13.678.291.520
136 Rp.380.626.946 Rp.240.994.387 Rp.139.632.559 Rp.13.437.297.133
137 Rp.380.626.946 Rp.243.454.538 Rp.137.172.408 Rp.13.193.842.595
138 Rp.380.626.946 Rp.245.939.803 Rp.134.687.143 Rp.12.947.902.792
139 Rp.380.626.946 Rp.248.450.438 Rp.132.176.508 Rp.12.699.452.354
140 Rp.380.626.946 Rp.250.986.703 Rp.129.640.243 Rp.12.448.465.651
141 Rp.380.626.946 Rp.253.548.859 Rp.127.078.087 Rp.12.194.916.792
142 Rp.380.626.946 Rp.256.137.170 Rp.124.489.776 Rp.11.938.779.622
143 Rp.380.626.946 Rp.258.751.904 Rp.121.875.042 Rp.11.680.027.718
144 Rp.380.626.946 Rp.261.393.330 Rp.119.233.616 Rp.11.418.634.388
145 Rp.380.626.946 Rp.264.061.720 Rp.116.565.226 Rp.11.154.572.668
146 Rp.380.626.946 Rp.266.757.350 Rp.113.869.596 Rp.10.887.815.318
147 Rp.380.626.946 Rp.269.480.498 Rp.111.146.448 Rp.10.618.334.820
148 Rp.380.626.946 Rp.272.231.445 Rp.108.395.501 Rp.10.346.103.375
149 Rp.380.626.946 Rp.275.010.474 Rp.105.616.472 Rp.10.071.092.901
150 Rp.380.626.946 Rp.277.817.873 Rp.102.809.073 Rp.9.793.275.028
151 Rp.380.626.946 Rp.280.653.930 Rp.99.973.016 Rp.9.512.621.098
152 Rp.380.626.946 Rp.283.518.939 Rp.97.108.007 Rp.9.229.102.159
153 Rp.380.626.946 Rp.286.413.195 Rp.94.213.751 Rp.8.942.688.964
154 Rp.380.626.946 Rp.289.336.996 Rp.91.289.950 Rp.8.653.351.968
155 Rp.380.626.946 Rp.292.290.645 Rp.88.336.301 Rp.8.361.061.323
156 Rp.380.626.946 Rp.295.274.445 Rp.85.352.501 Rp.8.065.786.878
157 Rp.380.626.946 Rp.298.288.705 Rp.82.338.241 Rp.7.767.498.173
158 Rp.380.626.946 Rp.301.333.735 Rp.79.293.211 Rp.7.466.164.438
159 Rp.380.626.946 Rp.304.409.851 Rp.76.217.095 Rp.7.161.754.587
160 Rp.380.626.946 Rp.307.517.368 Rp.73.109.578 Rp.6.854.237.219
161 Rp.380.626.946 Rp.310.656.608 Rp.69.970.338 Rp.6.543.580.611
162 Rp.380.626.946 Rp.313.827.894 Rp.66.799.052 Rp.6.229.752.717
163 Rp.380.626.946 Rp.317.031.554 Rp.63.595.392 Rp.5.912.721.163
164 Rp.380.626.946 Rp.320.267.917 Rp.60.359.029 Rp.5.592.453.246
165 Rp.380.626.946 Rp.323.537.319 Rp.57.089.627 Rp.5.268.915.927
166 Rp.380.626.946 Rp.326.840.096 Rp.53.786.850 Rp.4.942.075.831
167 Rp.380.626.946 Rp.330.176.589 Rp.50.450.357 Rp.4.611.899.242
168 Rp.380.626.946 Rp.333.547.141 Rp.47.079.805 Rp.4.278.352.101
169 Rp.380.626.946 Rp.336.952.102 Rp.43.674.844 Rp.3.941.399.999
170 Rp.380.626.946 Rp.340.391.821 Rp.40.235.125 Rp.3.601.008.178
171 Rp.380.626.946 Rp.343.866.654 Rp.36.760.292 Rp.3.257.141.524
172 Rp.380.626.946 Rp.347.376.960 Rp.33.249.986 Rp.2.909.764.564
173 Rp.380.626.946 Rp.350.923.099 Rp.29.703.847 Rp.2.558.841.465
174 Rp.380.626.946 Rp.354.505.439 Rp.26.121.507 Rp.2.204.336.026
175 Rp.380.626.946 Rp.358.124.349 Rp.22.502.597 Rp.1.846.211.677
176 Rp.380.626.946 Rp.361.780.202 Rp.18.846.744 Rp.1.484.431.475
177 Rp.380.626.946 Rp.365.473.375 Rp.15.153.571 Rp.1.118.958.100
178 Rp.380.626.946 Rp.369.204.249 Rp.11.422.697 Rp.749.753.851
179 Rp.380.626.946 Rp.372.973.209 Rp.7.653.737 Rp.376.780.642
180 Rp.380.626.946 Rp.376.780.642 Rp.3.846.302 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp1,1mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp1,1mily
    • 2
    • 1
    • 41
    Lihat Rincian
    Rp1,1mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp13,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp13,5jt/bln
    • 2
    • 1
    • 60
    Lihat Rincian
    Rp13,5jt/bln
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp3,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp3,5jt/bln
    • 1
    • 1
    • 30
    Lihat Rincian
    Rp3,5jt/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp8mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp8mily
    • 5
    • 3
    • 400
    • 350
    Lihat Rincian
    Rp8mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp6,5mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp6,5mily
    • 4
    • 4
    • 178
    Lihat Rincian
    Rp6,5mily
  • RUKO Disewa
    di Jakarta Selatan
    Rp70jt/thn
    RUKO Disewa
    di Jakarta Selatan
    Rp70jt/thn
    • 2
    • 160
    • 300
    Lihat Rincian
    Rp70jt/thn
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp45,2jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp45,2jt/bln
    • 3
    • 2
    • 180
    Lihat Rincian
    Rp45,2jt/bln
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp1,1mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp1,1mily
    • 1
    • 1
    • 40
    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

Best Offer