Meikarta "The Second Jakarta"

Bangka Jakarta Selatan Jakarta

Rp127jt
KPR: 1,06jt/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.127.000.000 Dana Tunai yang Harus Disiapkan Rp.38.100.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.101.600.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.1.060.932 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.1.208.491 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.110.616.155
Total Pembayaran
Rp.251.332.155 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.101.600.000
1 Rp.1.060.932 Rp.256.599 Rp.804.333 Rp.101.343.401
2 Rp.1.060.932 Rp.258.630 Rp.802.302 Rp.101.084.771
3 Rp.1.060.932 Rp.260.678 Rp.800.254 Rp.100.824.093
4 Rp.1.060.932 Rp.262.741 Rp.798.191 Rp.100.561.352
5 Rp.1.060.932 Rp.264.821 Rp.796.111 Rp.100.296.531
6 Rp.1.060.932 Rp.266.918 Rp.794.014 Rp.100.029.613
7 Rp.1.060.932 Rp.269.031 Rp.791.901 Rp.99.760.582
8 Rp.1.060.932 Rp.271.161 Rp.789.771 Rp.99.489.421
9 Rp.1.060.932 Rp.273.307 Rp.787.625 Rp.99.216.114
10 Rp.1.060.932 Rp.275.471 Rp.785.461 Rp.98.940.643
11 Rp.1.060.932 Rp.277.652 Rp.783.280 Rp.98.662.991
12 Rp.1.060.932 Rp.279.850 Rp.781.082 Rp.98.383.141
13 Rp.1.060.932 Rp.282.065 Rp.778.867 Rp.98.101.076
14 Rp.1.060.932 Rp.284.298 Rp.776.634 Rp.97.816.778
15 Rp.1.060.932 Rp.286.549 Rp.774.383 Rp.97.530.229
16 Rp.1.060.932 Rp.288.818 Rp.772.114 Rp.97.241.411
17 Rp.1.060.932 Rp.291.104 Rp.769.828 Rp.96.950.307
18 Rp.1.060.932 Rp.293.409 Rp.767.523 Rp.96.656.898
19 Rp.1.060.932 Rp.295.732 Rp.765.200 Rp.96.361.166
20 Rp.1.060.932 Rp.298.073 Rp.762.859 Rp.96.063.093
21 Rp.1.060.932 Rp.300.433 Rp.760.499 Rp.95.762.660
22 Rp.1.060.932 Rp.302.811 Rp.758.121 Rp.95.459.849
23 Rp.1.060.932 Rp.305.208 Rp.755.724 Rp.95.154.641
24 Rp.1.060.932 Rp.307.624 Rp.753.308 Rp.94.847.017
25 Rp.1.060.932 Rp.310.060 Rp.750.872 Rp.94.536.957
26 Rp.1.060.932 Rp.312.514 Rp.748.418 Rp.94.224.443
27 Rp.1.060.932 Rp.314.988 Rp.745.944 Rp.93.909.455
28 Rp.1.060.932 Rp.317.482 Rp.743.450 Rp.93.591.973
29 Rp.1.060.932 Rp.319.996 Rp.740.936 Rp.93.271.977
30 Rp.1.060.932 Rp.322.529 Rp.738.403 Rp.92.949.448
31 Rp.1.060.932 Rp.325.082 Rp.735.850 Rp.92.624.366
32 Rp.1.060.932 Rp.327.656 Rp.733.276 Rp.92.296.710
33 Rp.1.060.932 Rp.330.250 Rp.730.682 Rp.91.966.460
34 Rp.1.060.932 Rp.332.864 Rp.728.068 Rp.91.633.596
35 Rp.1.060.932 Rp.335.499 Rp.725.433 Rp.91.298.097
36 Rp.1.060.932 Rp.338.155 Rp.722.777 Rp.90.959.942
37 Rp.1.208.491 Rp.279.942 Rp.928.549 Rp.90.680.000
38 Rp.1.208.491 Rp.282.799 Rp.925.692 Rp.90.397.201
39 Rp.1.208.491 Rp.285.686 Rp.922.805 Rp.90.111.515
40 Rp.1.208.491 Rp.288.603 Rp.919.888 Rp.89.822.912
41 Rp.1.208.491 Rp.291.549 Rp.916.942 Rp.89.531.363
42 Rp.1.208.491 Rp.294.525 Rp.913.966 Rp.89.236.838
43 Rp.1.208.491 Rp.297.532 Rp.910.959 Rp.88.939.306
44 Rp.1.208.491 Rp.300.569 Rp.907.922 Rp.88.638.737
45 Rp.1.208.491 Rp.303.637 Rp.904.854 Rp.88.335.100
46 Rp.1.208.491 Rp.306.737 Rp.901.754 Rp.88.028.363
47 Rp.1.208.491 Rp.309.868 Rp.898.623 Rp.87.718.495
48 Rp.1.208.491 Rp.313.031 Rp.895.460 Rp.87.405.464
49 Rp.1.208.491 Rp.316.227 Rp.892.264 Rp.87.089.237
50 Rp.1.208.491 Rp.319.455 Rp.889.036 Rp.86.769.782
51 Rp.1.208.491 Rp.322.716 Rp.885.775 Rp.86.447.066
52 Rp.1.208.491 Rp.326.011 Rp.882.480 Rp.86.121.055
53 Rp.1.208.491 Rp.329.339 Rp.879.152 Rp.85.791.716
54 Rp.1.208.491 Rp.332.701 Rp.875.790 Rp.85.459.015
55 Rp.1.208.491 Rp.336.097 Rp.872.394 Rp.85.122.918
56 Rp.1.208.491 Rp.339.528 Rp.868.963 Rp.84.783.390
57 Rp.1.208.491 Rp.342.994 Rp.865.497 Rp.84.440.396
58 Rp.1.208.491 Rp.346.495 Rp.861.996 Rp.84.093.901
59 Rp.1.208.491 Rp.350.032 Rp.858.459 Rp.83.743.869
60 Rp.1.208.491 Rp.353.606 Rp.854.885 Rp.83.390.263
61 Rp.1.208.491 Rp.357.215 Rp.851.276 Rp.83.033.048
62 Rp.1.208.491 Rp.360.862 Rp.847.629 Rp.82.672.186
63 Rp.1.208.491 Rp.364.546 Rp.843.945 Rp.82.307.640
64 Rp.1.208.491 Rp.368.267 Rp.840.224 Rp.81.939.373
65 Rp.1.208.491 Rp.372.027 Rp.836.464 Rp.81.567.346
66 Rp.1.208.491 Rp.375.824 Rp.832.667 Rp.81.191.522
67 Rp.1.208.491 Rp.379.661 Rp.828.830 Rp.80.811.861
68 Rp.1.208.491 Rp.383.537 Rp.824.954 Rp.80.428.324
69 Rp.1.208.491 Rp.387.452 Rp.821.039 Rp.80.040.872
70 Rp.1.208.491 Rp.391.407 Rp.817.084 Rp.79.649.465
71 Rp.1.208.491 Rp.395.403 Rp.813.088 Rp.79.254.062
72 Rp.1.208.491 Rp.399.439 Rp.809.052 Rp.78.854.623
73 Rp.1.208.491 Rp.403.517 Rp.804.974 Rp.78.451.106
74 Rp.1.208.491 Rp.407.636 Rp.800.855 Rp.78.043.470
75 Rp.1.208.491 Rp.411.797 Rp.796.694 Rp.77.631.673
76 Rp.1.208.491 Rp.416.001 Rp.792.490 Rp.77.215.672
77 Rp.1.208.491 Rp.420.248 Rp.788.243 Rp.76.795.424
78 Rp.1.208.491 Rp.424.538 Rp.783.953 Rp.76.370.886
79 Rp.1.208.491 Rp.428.872 Rp.779.619 Rp.75.942.014
80 Rp.1.208.491 Rp.433.250 Rp.775.241 Rp.75.508.764
81 Rp.1.208.491 Rp.437.672 Rp.770.819 Rp.75.071.092
82 Rp.1.208.491 Rp.442.140 Rp.766.351 Rp.74.628.952
83 Rp.1.208.491 Rp.446.654 Rp.761.837 Rp.74.182.298
84 Rp.1.208.491 Rp.451.213 Rp.757.278 Rp.73.731.085
85 Rp.1.208.491 Rp.455.820 Rp.752.671 Rp.73.275.265
86 Rp.1.208.491 Rp.460.473 Rp.748.018 Rp.72.814.792
87 Rp.1.208.491 Rp.465.173 Rp.743.318 Rp.72.349.619
88 Rp.1.208.491 Rp.469.922 Rp.738.569 Rp.71.879.697
89 Rp.1.208.491 Rp.474.719 Rp.733.772 Rp.71.404.978
90 Rp.1.208.491 Rp.479.565 Rp.728.926 Rp.70.925.413
91 Rp.1.208.491 Rp.484.461 Rp.724.030 Rp.70.440.952
92 Rp.1.208.491 Rp.489.406 Rp.719.085 Rp.69.951.546
93 Rp.1.208.491 Rp.494.402 Rp.714.089 Rp.69.457.144
94 Rp.1.208.491 Rp.499.449 Rp.709.042 Rp.68.957.695
95 Rp.1.208.491 Rp.504.548 Rp.703.943 Rp.68.453.147
96 Rp.1.208.491 Rp.509.698 Rp.698.793 Rp.67.943.449
97 Rp.1.208.491 Rp.514.902 Rp.693.589 Rp.67.428.547
98 Rp.1.208.491 Rp.520.158 Rp.688.333 Rp.66.908.389
99 Rp.1.208.491 Rp.525.468 Rp.683.023 Rp.66.382.921
100 Rp.1.208.491 Rp.530.832 Rp.677.659 Rp.65.852.089
101 Rp.1.208.491 Rp.536.251 Rp.672.240 Rp.65.315.838
102 Rp.1.208.491 Rp.541.725 Rp.666.766 Rp.64.774.113
103 Rp.1.208.491 Rp.547.255 Rp.661.236 Rp.64.226.858
104 Rp.1.208.491 Rp.552.842 Rp.655.649 Rp.63.674.016
105 Rp.1.208.491 Rp.558.485 Rp.650.006 Rp.63.115.531
106 Rp.1.208.491 Rp.564.187 Rp.644.304 Rp.62.551.344
107 Rp.1.208.491 Rp.569.946 Rp.638.545 Rp.61.981.398
108 Rp.1.208.491 Rp.575.764 Rp.632.727 Rp.61.405.634
109 Rp.1.208.491 Rp.581.642 Rp.626.849 Rp.60.823.992
110 Rp.1.208.491 Rp.587.579 Rp.620.912 Rp.60.236.413
111 Rp.1.208.491 Rp.593.578 Rp.614.913 Rp.59.642.835
112 Rp.1.208.491 Rp.599.637 Rp.608.854 Rp.59.043.198
113 Rp.1.208.491 Rp.605.758 Rp.602.733 Rp.58.437.440
114 Rp.1.208.491 Rp.611.942 Rp.596.549 Rp.57.825.498
115 Rp.1.208.491 Rp.618.189 Rp.590.302 Rp.57.207.309
116 Rp.1.208.491 Rp.624.500 Rp.583.991 Rp.56.582.809
117 Rp.1.208.491 Rp.630.875 Rp.577.616 Rp.55.951.934
118 Rp.1.208.491 Rp.637.315 Rp.571.176 Rp.55.314.619
119 Rp.1.208.491 Rp.643.821 Rp.564.670 Rp.54.670.798
120 Rp.1.208.491 Rp.650.393 Rp.558.098 Rp.54.020.405
121 Rp.1.208.491 Rp.657.033 Rp.551.458 Rp.53.363.372
122 Rp.1.208.491 Rp.663.740 Rp.544.751 Rp.52.699.632
123 Rp.1.208.491 Rp.670.516 Rp.537.975 Rp.52.029.116
124 Rp.1.208.491 Rp.677.360 Rp.531.131 Rp.51.351.756
125 Rp.1.208.491 Rp.684.275 Rp.524.216 Rp.50.667.481
126 Rp.1.208.491 Rp.691.260 Rp.517.231 Rp.49.976.221
127 Rp.1.208.491 Rp.698.317 Rp.510.174 Rp.49.277.904
128 Rp.1.208.491 Rp.705.446 Rp.503.045 Rp.48.572.458
129 Rp.1.208.491 Rp.712.647 Rp.495.844 Rp.47.859.811
130 Rp.1.208.491 Rp.719.922 Rp.488.569 Rp.47.139.889
131 Rp.1.208.491 Rp.727.271 Rp.481.220 Rp.46.412.618
132 Rp.1.208.491 Rp.734.696 Rp.473.795 Rp.45.677.922
133 Rp.1.208.491 Rp.742.196 Rp.466.295 Rp.44.935.726
134 Rp.1.208.491 Rp.749.772 Rp.458.719 Rp.44.185.954
135 Rp.1.208.491 Rp.757.426 Rp.451.065 Rp.43.428.528
136 Rp.1.208.491 Rp.765.158 Rp.443.333 Rp.42.663.370
137 Rp.1.208.491 Rp.772.969 Rp.435.522 Rp.41.890.401
138 Rp.1.208.491 Rp.780.860 Rp.427.631 Rp.41.109.541
139 Rp.1.208.491 Rp.788.831 Rp.419.660 Rp.40.320.710
140 Rp.1.208.491 Rp.796.884 Rp.411.607 Rp.39.523.826
141 Rp.1.208.491 Rp.805.019 Rp.403.472 Rp.38.718.807
142 Rp.1.208.491 Rp.813.237 Rp.395.254 Rp.37.905.570
143 Rp.1.208.491 Rp.821.538 Rp.386.953 Rp.37.084.032
144 Rp.1.208.491 Rp.829.925 Rp.378.566 Rp.36.254.107
145 Rp.1.208.491 Rp.838.397 Rp.370.094 Rp.35.415.710
146 Rp.1.208.491 Rp.846.956 Rp.361.535 Rp.34.568.754
147 Rp.1.208.491 Rp.855.602 Rp.352.889 Rp.33.713.152
148 Rp.1.208.491 Rp.864.336 Rp.344.155 Rp.32.848.816
149 Rp.1.208.491 Rp.873.159 Rp.335.332 Rp.31.975.657
150 Rp.1.208.491 Rp.882.073 Rp.326.418 Rp.31.093.584
151 Rp.1.208.491 Rp.891.077 Rp.317.414 Rp.30.202.507
152 Rp.1.208.491 Rp.900.174 Rp.308.317 Rp.29.302.333
153 Rp.1.208.491 Rp.909.363 Rp.299.128 Rp.28.392.970
154 Rp.1.208.491 Rp.918.646 Rp.289.845 Rp.27.474.324
155 Rp.1.208.491 Rp.928.024 Rp.280.467 Rp.26.546.300
156 Rp.1.208.491 Rp.937.498 Rp.270.993 Rp.25.608.802
157 Rp.1.208.491 Rp.947.068 Rp.261.423 Rp.24.661.734
158 Rp.1.208.491 Rp.956.736 Rp.251.755 Rp.23.704.998
159 Rp.1.208.491 Rp.966.502 Rp.241.989 Rp.22.738.496
160 Rp.1.208.491 Rp.976.369 Rp.232.122 Rp.21.762.127
161 Rp.1.208.491 Rp.986.336 Rp.222.155 Rp.20.775.791
162 Rp.1.208.491 Rp.996.405 Rp.212.086 Rp.19.779.386
163 Rp.1.208.491 Rp.1.006.576 Rp.201.915 Rp.18.772.810
164 Rp.1.208.491 Rp.1.016.852 Rp.191.639 Rp.17.755.958
165 Rp.1.208.491 Rp.1.027.232 Rp.181.259 Rp.16.728.726
166 Rp.1.208.491 Rp.1.037.719 Rp.170.772 Rp.15.691.007
167 Rp.1.208.491 Rp.1.048.312 Rp.160.179 Rp.14.642.695
168 Rp.1.208.491 Rp.1.059.013 Rp.149.478 Rp.13.583.682
169 Rp.1.208.491 Rp.1.069.824 Rp.138.667 Rp.12.513.858
170 Rp.1.208.491 Rp.1.080.745 Rp.127.746 Rp.11.433.113
171 Rp.1.208.491 Rp.1.091.778 Rp.116.713 Rp.10.341.335
172 Rp.1.208.491 Rp.1.102.923 Rp.105.568 Rp.9.238.412
173 Rp.1.208.491 Rp.1.114.182 Rp.94.309 Rp.8.124.230
174 Rp.1.208.491 Rp.1.125.556 Rp.82.935 Rp.6.998.674
175 Rp.1.208.491 Rp.1.137.046 Rp.71.445 Rp.5.861.628
176 Rp.1.208.491 Rp.1.148.654 Rp.59.837 Rp.4.712.974
177 Rp.1.208.491 Rp.1.160.379 Rp.48.112 Rp.3.552.595
178 Rp.1.208.491 Rp.1.172.225 Rp.36.266 Rp.2.380.370
179 Rp.1.208.491 Rp.1.184.191 Rp.24.300 Rp.1.196.179
180 Rp.1.208.491 Rp.1.196.179 Rp.12.211 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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 Disewa
    di Jakarta Selatan
    Rp13,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp13,5jt/bln
    • 2
    • 1
    • 60
    Lihat Rincian
    Rp13,5jt/bln
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp1,1mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp1,1mily
    • 1
    • 1
    • 40
    Lihat Rincian
    Rp1,1mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp6,5mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp6,5mily
    • 4
    • 4
    • 178
    Lihat Rincian
    Rp6,5mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp3,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp3,5jt/bln
    • 1
    • 1
    • 30
    Lihat Rincian
    Rp3,5jt/bln
  • RUKO Disewa
    di Jakarta Selatan
    Rp70jt/thn
    RUKO Disewa
    di Jakarta Selatan
    Rp70jt/thn
    • 2
    • 160
    • 300
    Lihat Rincian
    Rp70jt/thn
  • RUMAH Dijual
    di Jakarta Selatan
    Rp8mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp8mily
    • 5
    • 3
    • 400
    • 350
    Lihat Rincian
    Rp8mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp1,1mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp1,1mily
    • 2
    • 1
    • 41
    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