Perumahan Bona Indah Permai

Rumah Mewah Harga Miring di lebak Bulus

Bona Indah Permai Jl. Lebak Bulus Raya Lebak Bulus Jakarta Selatan Jakarta

Rp11,5mily
KPR: 96jt/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.11.500.000.000 Dana Tunai yang Harus Disiapkan Rp.3.450.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.9.200.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.96.068.671 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.109.430.247 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.10.016.427.693
Total Pembayaran
Rp.22.758.427.693 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.9.200.000.000
1 Rp.96.068.671 Rp.23.235.338 Rp.72.833.333 Rp.9.176.764.662
2 Rp.96.068.671 Rp.23.419.284 Rp.72.649.387 Rp.9.153.345.378
3 Rp.96.068.671 Rp.23.604.687 Rp.72.463.984 Rp.9.129.740.691
4 Rp.96.068.671 Rp.23.791.557 Rp.72.277.114 Rp.9.105.949.134
5 Rp.96.068.671 Rp.23.979.907 Rp.72.088.764 Rp.9.081.969.227
6 Rp.96.068.671 Rp.24.169.748 Rp.71.898.923 Rp.9.057.799.479
7 Rp.96.068.671 Rp.24.361.092 Rp.71.707.579 Rp.9.033.438.387
8 Rp.96.068.671 Rp.24.553.950 Rp.71.514.721 Rp.9.008.884.437
9 Rp.96.068.671 Rp.24.748.336 Rp.71.320.335 Rp.8.984.136.101
10 Rp.96.068.671 Rp.24.944.260 Rp.71.124.411 Rp.8.959.191.841
11 Rp.96.068.671 Rp.25.141.736 Rp.70.926.935 Rp.8.934.050.105
12 Rp.96.068.671 Rp.25.340.774 Rp.70.727.897 Rp.8.908.709.331
13 Rp.96.068.671 Rp.25.541.389 Rp.70.527.282 Rp.8.883.167.942
14 Rp.96.068.671 Rp.25.743.591 Rp.70.325.080 Rp.8.857.424.351
15 Rp.96.068.671 Rp.25.947.395 Rp.70.121.276 Rp.8.831.476.956
16 Rp.96.068.671 Rp.26.152.812 Rp.69.915.859 Rp.8.805.324.144
17 Rp.96.068.671 Rp.26.359.855 Rp.69.708.816 Rp.8.778.964.289
18 Rp.96.068.671 Rp.26.568.537 Rp.69.500.134 Rp.8.752.395.752
19 Rp.96.068.671 Rp.26.778.871 Rp.69.289.800 Rp.8.725.616.881
20 Rp.96.068.671 Rp.26.990.871 Rp.69.077.800 Rp.8.698.626.010
21 Rp.96.068.671 Rp.27.204.548 Rp.68.864.123 Rp.8.671.421.462
22 Rp.96.068.671 Rp.27.419.918 Rp.68.648.753 Rp.8.644.001.544
23 Rp.96.068.671 Rp.27.636.992 Rp.68.431.679 Rp.8.616.364.552
24 Rp.96.068.671 Rp.27.855.785 Rp.68.212.886 Rp.8.588.508.767
25 Rp.96.068.671 Rp.28.076.310 Rp.67.992.361 Rp.8.560.432.457
26 Rp.96.068.671 Rp.28.298.581 Rp.67.770.090 Rp.8.532.133.876
27 Rp.96.068.671 Rp.28.522.611 Rp.67.546.060 Rp.8.503.611.265
28 Rp.96.068.671 Rp.28.748.415 Rp.67.320.256 Rp.8.474.862.850
29 Rp.96.068.671 Rp.28.976.007 Rp.67.092.664 Rp.8.445.886.843
30 Rp.96.068.671 Rp.29.205.400 Rp.66.863.271 Rp.8.416.681.443
31 Rp.96.068.671 Rp.29.436.610 Rp.66.632.061 Rp.8.387.244.833
32 Rp.96.068.671 Rp.29.669.649 Rp.66.399.022 Rp.8.357.575.184
33 Rp.96.068.671 Rp.29.904.534 Rp.66.164.137 Rp.8.327.670.650
34 Rp.96.068.671 Rp.30.141.278 Rp.65.927.393 Rp.8.297.529.372
35 Rp.96.068.671 Rp.30.379.897 Rp.65.688.774 Rp.8.267.149.475
36 Rp.96.068.671 Rp.30.620.404 Rp.65.448.267 Rp.8.236.529.071
37 Rp.109.430.247 Rp.25.349.013 Rp.84.081.234 Rp.8.211.180.058
38 Rp.109.430.247 Rp.25.607.784 Rp.83.822.463 Rp.8.185.572.274
39 Rp.109.430.247 Rp.25.869.197 Rp.83.561.050 Rp.8.159.703.077
40 Rp.109.430.247 Rp.26.133.278 Rp.83.296.969 Rp.8.133.569.799
41 Rp.109.430.247 Rp.26.400.055 Rp.83.030.192 Rp.8.107.169.744
42 Rp.109.430.247 Rp.26.669.556 Rp.82.760.691 Rp.8.080.500.188
43 Rp.109.430.247 Rp.26.941.808 Rp.82.488.439 Rp.8.053.558.380
44 Rp.109.430.247 Rp.27.216.839 Rp.82.213.408 Rp.8.026.341.541
45 Rp.109.430.247 Rp.27.494.677 Rp.81.935.570 Rp.7.998.846.864
46 Rp.109.430.247 Rp.27.775.352 Rp.81.654.895 Rp.7.971.071.512
47 Rp.109.430.247 Rp.28.058.892 Rp.81.371.355 Rp.7.943.012.620
48 Rp.109.430.247 Rp.28.345.327 Rp.81.084.920 Rp.7.914.667.293
49 Rp.109.430.247 Rp.28.634.685 Rp.80.795.562 Rp.7.886.032.608
50 Rp.109.430.247 Rp.28.926.997 Rp.80.503.250 Rp.7.857.105.611
51 Rp.109.430.247 Rp.29.222.294 Rp.80.207.953 Rp.7.827.883.317
52 Rp.109.430.247 Rp.29.520.605 Rp.79.909.642 Rp.7.798.362.712
53 Rp.109.430.247 Rp.29.821.961 Rp.79.608.286 Rp.7.768.540.751
54 Rp.109.430.247 Rp.30.126.394 Rp.79.303.853 Rp.7.738.414.357
55 Rp.109.430.247 Rp.30.433.934 Rp.78.996.313 Rp.7.707.980.423
56 Rp.109.430.247 Rp.30.744.614 Rp.78.685.633 Rp.7.677.235.809
57 Rp.109.430.247 Rp.31.058.465 Rp.78.371.782 Rp.7.646.177.344
58 Rp.109.430.247 Rp.31.375.520 Rp.78.054.727 Rp.7.614.801.824
59 Rp.109.430.247 Rp.31.695.812 Rp.77.734.435 Rp.7.583.106.012
60 Rp.109.430.247 Rp.32.019.373 Rp.77.410.874 Rp.7.551.086.639
61 Rp.109.430.247 Rp.32.346.238 Rp.77.084.009 Rp.7.518.740.401
62 Rp.109.430.247 Rp.32.676.439 Rp.76.753.808 Rp.7.486.063.962
63 Rp.109.430.247 Rp.33.010.011 Rp.76.420.236 Rp.7.453.053.951
64 Rp.109.430.247 Rp.33.346.988 Rp.76.083.259 Rp.7.419.706.963
65 Rp.109.430.247 Rp.33.687.405 Rp.75.742.842 Rp.7.386.019.558
66 Rp.109.430.247 Rp.34.031.297 Rp.75.398.950 Rp.7.351.988.261
67 Rp.109.430.247 Rp.34.378.700 Rp.75.051.547 Rp.7.317.609.561
68 Rp.109.430.247 Rp.34.729.649 Rp.74.700.598 Rp.7.282.879.912
69 Rp.109.430.247 Rp.35.084.181 Rp.74.346.066 Rp.7.247.795.731
70 Rp.109.430.247 Rp.35.442.332 Rp.73.987.915 Rp.7.212.353.399
71 Rp.109.430.247 Rp.35.804.139 Rp.73.626.108 Rp.7.176.549.260
72 Rp.109.430.247 Rp.36.169.640 Rp.73.260.607 Rp.7.140.379.620
73 Rp.109.430.247 Rp.36.538.872 Rp.72.891.375 Rp.7.103.840.748
74 Rp.109.430.247 Rp.36.911.873 Rp.72.518.374 Rp.7.066.928.875
75 Rp.109.430.247 Rp.37.288.681 Rp.72.141.566 Rp.7.029.640.194
76 Rp.109.430.247 Rp.37.669.337 Rp.71.760.910 Rp.6.991.970.857
77 Rp.109.430.247 Rp.38.053.878 Rp.71.376.369 Rp.6.953.916.979
78 Rp.109.430.247 Rp.38.442.345 Rp.70.987.902 Rp.6.915.474.634
79 Rp.109.430.247 Rp.38.834.777 Rp.70.595.470 Rp.6.876.639.857
80 Rp.109.430.247 Rp.39.231.215 Rp.70.199.032 Rp.6.837.408.642
81 Rp.109.430.247 Rp.39.631.700 Rp.69.798.547 Rp.6.797.776.942
82 Rp.109.430.247 Rp.40.036.274 Rp.69.393.973 Rp.6.757.740.668
83 Rp.109.430.247 Rp.40.444.978 Rp.68.985.269 Rp.6.717.295.690
84 Rp.109.430.247 Rp.40.857.853 Rp.68.572.394 Rp.6.676.437.837
85 Rp.109.430.247 Rp.41.274.944 Rp.68.155.303 Rp.6.635.162.893
86 Rp.109.430.247 Rp.41.696.292 Rp.67.733.955 Rp.6.593.466.601
87 Rp.109.430.247 Rp.42.121.942 Rp.67.308.305 Rp.6.551.344.659
88 Rp.109.430.247 Rp.42.551.937 Rp.66.878.310 Rp.6.508.792.722
89 Rp.109.430.247 Rp.42.986.321 Rp.66.443.926 Rp.6.465.806.401
90 Rp.109.430.247 Rp.43.425.140 Rp.66.005.107 Rp.6.422.381.261
91 Rp.109.430.247 Rp.43.868.438 Rp.65.561.809 Rp.6.378.512.823
92 Rp.109.430.247 Rp.44.316.262 Rp.65.113.985 Rp.6.334.196.561
93 Rp.109.430.247 Rp.44.768.657 Rp.64.661.590 Rp.6.289.427.904
94 Rp.109.430.247 Rp.45.225.670 Rp.64.204.577 Rp.6.244.202.234
95 Rp.109.430.247 Rp.45.687.349 Rp.63.742.898 Rp.6.198.514.885
96 Rp.109.430.247 Rp.46.153.741 Rp.63.276.506 Rp.6.152.361.144
97 Rp.109.430.247 Rp.46.624.894 Rp.62.805.353 Rp.6.105.736.250
98 Rp.109.430.247 Rp.47.100.856 Rp.62.329.391 Rp.6.058.635.394
99 Rp.109.430.247 Rp.47.581.677 Rp.61.848.570 Rp.6.011.053.717
100 Rp.109.430.247 Rp.48.067.407 Rp.61.362.840 Rp.5.962.986.310
101 Rp.109.430.247 Rp.48.558.095 Rp.60.872.152 Rp.5.914.428.215
102 Rp.109.430.247 Rp.49.053.792 Rp.60.376.455 Rp.5.865.374.423
103 Rp.109.430.247 Rp.49.554.550 Rp.59.875.697 Rp.5.815.819.873
104 Rp.109.430.247 Rp.50.060.419 Rp.59.369.828 Rp.5.765.759.454
105 Rp.109.430.247 Rp.50.571.453 Rp.58.858.794 Rp.5.715.188.001
106 Rp.109.430.247 Rp.51.087.703 Rp.58.342.544 Rp.5.664.100.298
107 Rp.109.430.247 Rp.51.609.223 Rp.57.821.024 Rp.5.612.491.075
108 Rp.109.430.247 Rp.52.136.067 Rp.57.294.180 Rp.5.560.355.008
109 Rp.109.430.247 Rp.52.668.290 Rp.56.761.957 Rp.5.507.686.718
110 Rp.109.430.247 Rp.53.205.945 Rp.56.224.302 Rp.5.454.480.773
111 Rp.109.430.247 Rp.53.749.089 Rp.55.681.158 Rp.5.400.731.684
112 Rp.109.430.247 Rp.54.297.778 Rp.55.132.469 Rp.5.346.433.906
113 Rp.109.430.247 Rp.54.852.068 Rp.54.578.179 Rp.5.291.581.838
114 Rp.109.430.247 Rp.55.412.016 Rp.54.018.231 Rp.5.236.169.822
115 Rp.109.430.247 Rp.55.977.680 Rp.53.452.567 Rp.5.180.192.142
116 Rp.109.430.247 Rp.56.549.119 Rp.52.881.128 Rp.5.123.643.023
117 Rp.109.430.247 Rp.57.126.391 Rp.52.303.856 Rp.5.066.516.632
118 Rp.109.430.247 Rp.57.709.556 Rp.51.720.691 Rp.5.008.807.076
119 Rp.109.430.247 Rp.58.298.675 Rp.51.131.572 Rp.4.950.508.401
120 Rp.109.430.247 Rp.58.893.807 Rp.50.536.440 Rp.4.891.614.594
121 Rp.109.430.247 Rp.59.495.015 Rp.49.935.232 Rp.4.832.119.579
122 Rp.109.430.247 Rp.60.102.360 Rp.49.327.887 Rp.4.772.017.219
123 Rp.109.430.247 Rp.60.715.905 Rp.48.714.342 Rp.4.711.301.314
124 Rp.109.430.247 Rp.61.335.713 Rp.48.094.534 Rp.4.649.965.601
125 Rp.109.430.247 Rp.61.961.848 Rp.47.468.399 Rp.4.588.003.753
126 Rp.109.430.247 Rp.62.594.375 Rp.46.835.872 Rp.4.525.409.378
127 Rp.109.430.247 Rp.63.233.360 Rp.46.196.887 Rp.4.462.176.018
128 Rp.109.430.247 Rp.63.878.867 Rp.45.551.380 Rp.4.398.297.151
129 Rp.109.430.247 Rp.64.530.964 Rp.44.899.283 Rp.4.333.766.187
130 Rp.109.430.247 Rp.65.189.717 Rp.44.240.530 Rp.4.268.576.470
131 Rp.109.430.247 Rp.65.855.196 Rp.43.575.051 Rp.4.202.721.274
132 Rp.109.430.247 Rp.66.527.467 Rp.42.902.780 Rp.4.136.193.807
133 Rp.109.430.247 Rp.67.206.602 Rp.42.223.645 Rp.4.068.987.205
134 Rp.109.430.247 Rp.67.892.669 Rp.41.537.578 Rp.4.001.094.536
135 Rp.109.430.247 Rp.68.585.740 Rp.40.844.507 Rp.3.932.508.796
136 Rp.109.430.247 Rp.69.285.886 Rp.40.144.361 Rp.3.863.222.910
137 Rp.109.430.247 Rp.69.993.180 Rp.39.437.067 Rp.3.793.229.730
138 Rp.109.430.247 Rp.70.707.694 Rp.38.722.553 Rp.3.722.522.036
139 Rp.109.430.247 Rp.71.429.501 Rp.38.000.746 Rp.3.651.092.535
140 Rp.109.430.247 Rp.72.158.677 Rp.37.271.570 Rp.3.578.933.858
141 Rp.109.430.247 Rp.72.895.297 Rp.36.534.950 Rp.3.506.038.561
142 Rp.109.430.247 Rp.73.639.437 Rp.35.790.810 Rp.3.432.399.124
143 Rp.109.430.247 Rp.74.391.173 Rp.35.039.074 Rp.3.358.007.951
144 Rp.109.430.247 Rp.75.150.583 Rp.34.279.664 Rp.3.282.857.368
145 Rp.109.430.247 Rp.75.917.745 Rp.33.512.502 Rp.3.206.939.623
146 Rp.109.430.247 Rp.76.692.738 Rp.32.737.509 Rp.3.130.246.885
147 Rp.109.430.247 Rp.77.475.643 Rp.31.954.604 Rp.3.052.771.242
148 Rp.109.430.247 Rp.78.266.541 Rp.31.163.706 Rp.2.974.504.701
149 Rp.109.430.247 Rp.79.065.512 Rp.30.364.735 Rp.2.895.439.189
150 Rp.109.430.247 Rp.79.872.639 Rp.29.557.608 Rp.2.815.566.550
151 Rp.109.430.247 Rp.80.688.005 Rp.28.742.242 Rp.2.734.878.545
152 Rp.109.430.247 Rp.81.511.695 Rp.27.918.552 Rp.2.653.366.850
153 Rp.109.430.247 Rp.82.343.794 Rp.27.086.453 Rp.2.571.023.056
154 Rp.109.430.247 Rp.83.184.387 Rp.26.245.860 Rp.2.487.838.669
155 Rp.109.430.247 Rp.84.033.561 Rp.25.396.686 Rp.2.403.805.108
156 Rp.109.430.247 Rp.84.891.403 Rp.24.538.844 Rp.2.318.913.705
157 Rp.109.430.247 Rp.85.758.003 Rp.23.672.244 Rp.2.233.155.702
158 Rp.109.430.247 Rp.86.633.449 Rp.22.796.798 Rp.2.146.522.253
159 Rp.109.430.247 Rp.87.517.832 Rp.21.912.415 Rp.2.059.004.421
160 Rp.109.430.247 Rp.88.411.244 Rp.21.019.003 Rp.1.970.593.177
161 Rp.109.430.247 Rp.89.313.775 Rp.20.116.472 Rp.1.881.279.402
162 Rp.109.430.247 Rp.90.225.520 Rp.19.204.727 Rp.1.791.053.882
163 Rp.109.430.247 Rp.91.146.572 Rp.18.283.675 Rp.1.699.907.310
164 Rp.109.430.247 Rp.92.077.027 Rp.17.353.220 Rp.1.607.830.283
165 Rp.109.430.247 Rp.93.016.980 Rp.16.413.267 Rp.1.514.813.303
166 Rp.109.430.247 Rp.93.966.528 Rp.15.463.719 Rp.1.420.846.775
167 Rp.109.430.247 Rp.94.925.770 Rp.14.504.477 Rp.1.325.921.005
168 Rp.109.430.247 Rp.95.894.803 Rp.13.535.444 Rp.1.230.026.202
169 Rp.109.430.247 Rp.96.873.730 Rp.12.556.517 Rp.1.133.152.472
170 Rp.109.430.247 Rp.97.862.649 Rp.11.567.598 Rp.1.035.289.823
171 Rp.109.430.247 Rp.98.861.663 Rp.10.568.584 Rp.936.428.160
172 Rp.109.430.247 Rp.99.870.876 Rp.9.559.371 Rp.836.557.284
173 Rp.109.430.247 Rp.100.890.391 Rp.8.539.856 Rp.735.666.893
174 Rp.109.430.247 Rp.101.920.314 Rp.7.509.933 Rp.633.746.579
175 Rp.109.430.247 Rp.102.960.751 Rp.6.469.496 Rp.530.785.828
176 Rp.109.430.247 Rp.104.011.808 Rp.5.418.439 Rp.426.774.020
177 Rp.109.430.247 Rp.105.073.596 Rp.4.356.651 Rp.321.700.424
178 Rp.109.430.247 Rp.106.146.222 Rp.3.284.025 Rp.215.554.202
179 Rp.109.430.247 Rp.107.229.798 Rp.2.200.449 Rp.108.324.404
180 Rp.109.430.247 Rp.108.324.404 Rp.1.105.812 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Selatan
    Rp2,75mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp2,75mily
    • 4
    • 3
    • 215
    • 200
    Lihat Rincian
    Rp2,75mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp3,5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp3,5mily
    • 3
    • 2
    • 104
    • 180
    Lihat Rincian
    Rp3,5mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp10,5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp10,5mily
    • 6
    • 5
    • 399
    • 798
    Lihat Rincian
    Rp10,5mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp975jt
    RUMAH Dijual
    di Jakarta Selatan
    Rp975jt
    • 3
    • 3
    • 60
    • 100
    Lihat Rincian
    Rp975jt
  • TANAH Dijual
    di Jakarta Selatan
    Rp1,9mily
    TANAH Dijual
    di Jakarta Selatan
    Rp1,9mily
    • 230
    Lihat Rincian
    Rp1,9mily
  • RUMAH Disewa
    di Jakarta Selatan
    Rp80jt/thn
    RUMAH Disewa
    di Jakarta Selatan
    Rp80jt/thn
    • 4
    • 2
    • 330
    • 400
    Lihat Rincian
    Rp80jt/thn
  • RUMAH Dijual
    di Jakarta Selatan
    Rp14,5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp14,5mily
    • 3
    • 2
    • 640
    • 500
    Lihat Rincian
    Rp14,5mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp14,9mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp14,9mily
    • 4
    • 4
    • 370
    • 750
    Lihat Rincian
    Rp14,9mily