Rumah Clasik, Bagus dan Strategis

Kemang Timur Dalam Jakarta Selatan Jakarta

Rp34mily
KPR: 284jt/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.34.000.000.000 Dana Tunai yang Harus Disiapkan Rp.10.200.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.27.200.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.284.029.114 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.323.532.904 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.29.613.786.312
Total Pembayaran
Rp.67.285.786.312 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.27.200.000.000
1 Rp.284.029.114 Rp.68.695.781 Rp.215.333.333 Rp.27.131.304.219
2 Rp.284.029.114 Rp.69.239.622 Rp.214.789.492 Rp.27.062.064.597
3 Rp.284.029.114 Rp.69.787.769 Rp.214.241.345 Rp.26.992.276.828
4 Rp.284.029.114 Rp.70.340.256 Rp.213.688.858 Rp.26.921.936.572
5 Rp.284.029.114 Rp.70.897.116 Rp.213.131.998 Rp.26.851.039.456
6 Rp.284.029.114 Rp.71.458.385 Rp.212.570.729 Rp.26.779.581.071
7 Rp.284.029.114 Rp.72.024.097 Rp.212.005.017 Rp.26.707.556.974
8 Rp.284.029.114 Rp.72.594.288 Rp.211.434.826 Rp.26.634.962.686
9 Rp.284.029.114 Rp.73.168.993 Rp.210.860.121 Rp.26.561.793.693
10 Rp.284.029.114 Rp.73.748.247 Rp.210.280.867 Rp.26.488.045.446
11 Rp.284.029.114 Rp.74.332.088 Rp.209.697.026 Rp.26.413.713.358
12 Rp.284.029.114 Rp.74.920.550 Rp.209.108.564 Rp.26.338.792.808
13 Rp.284.029.114 Rp.75.513.671 Rp.208.515.443 Rp.26.263.279.137
14 Rp.284.029.114 Rp.76.111.487 Rp.207.917.627 Rp.26.187.167.650
15 Rp.284.029.114 Rp.76.714.037 Rp.207.315.077 Rp.26.110.453.613
16 Rp.284.029.114 Rp.77.321.356 Rp.206.707.758 Rp.26.033.132.257
17 Rp.284.029.114 Rp.77.933.484 Rp.206.095.630 Rp.25.955.198.773
18 Rp.284.029.114 Rp.78.550.457 Rp.205.478.657 Rp.25.876.648.316
19 Rp.284.029.114 Rp.79.172.315 Rp.204.856.799 Rp.25.797.476.001
20 Rp.284.029.114 Rp.79.799.096 Rp.204.230.018 Rp.25.717.676.905
21 Rp.284.029.114 Rp.80.430.839 Rp.203.598.275 Rp.25.637.246.066
22 Rp.284.029.114 Rp.81.067.583 Rp.202.961.531 Rp.25.556.178.483
23 Rp.284.029.114 Rp.81.709.368 Rp.202.319.746 Rp.25.474.469.115
24 Rp.284.029.114 Rp.82.356.234 Rp.201.672.880 Rp.25.392.112.881
25 Rp.284.029.114 Rp.83.008.220 Rp.201.020.894 Rp.25.309.104.661
26 Rp.284.029.114 Rp.83.665.369 Rp.200.363.745 Rp.25.225.439.292
27 Rp.284.029.114 Rp.84.327.720 Rp.199.701.394 Rp.25.141.111.572
28 Rp.284.029.114 Rp.84.995.314 Rp.199.033.800 Rp.25.056.116.258
29 Rp.284.029.114 Rp.85.668.194 Rp.198.360.920 Rp.24.970.448.064
30 Rp.284.029.114 Rp.86.346.400 Rp.197.682.714 Rp.24.884.101.664
31 Rp.284.029.114 Rp.87.029.976 Rp.196.999.138 Rp.24.797.071.688
32 Rp.284.029.114 Rp.87.718.963 Rp.196.310.151 Rp.24.709.352.725
33 Rp.284.029.114 Rp.88.413.405 Rp.195.615.709 Rp.24.620.939.320
34 Rp.284.029.114 Rp.89.113.344 Rp.194.915.770 Rp.24.531.825.976
35 Rp.284.029.114 Rp.89.818.825 Rp.194.210.289 Rp.24.442.007.151
36 Rp.284.029.114 Rp.90.529.891 Rp.193.499.223 Rp.24.351.477.260
37 Rp.323.532.904 Rp.74.944.907 Rp.248.587.997 Rp.24.276.532.353
38 Rp.323.532.904 Rp.75.709.970 Rp.247.822.934 Rp.24.200.822.383
39 Rp.323.532.904 Rp.76.482.842 Rp.247.050.062 Rp.24.124.339.541
40 Rp.323.532.904 Rp.77.263.605 Rp.246.269.299 Rp.24.047.075.936
41 Rp.323.532.904 Rp.78.052.337 Rp.245.480.567 Rp.23.969.023.599
42 Rp.323.532.904 Rp.78.849.121 Rp.244.683.783 Rp.23.890.174.478
43 Rp.323.532.904 Rp.79.654.040 Rp.243.878.864 Rp.23.810.520.438
44 Rp.323.532.904 Rp.80.467.175 Rp.243.065.729 Rp.23.730.053.263
45 Rp.323.532.904 Rp.81.288.610 Rp.242.244.294 Rp.23.648.764.653
46 Rp.323.532.904 Rp.82.118.432 Rp.241.414.472 Rp.23.566.646.221
47 Rp.323.532.904 Rp.82.956.724 Rp.240.576.180 Rp.23.483.689.497
48 Rp.323.532.904 Rp.83.803.574 Rp.239.729.330 Rp.23.399.885.923
49 Rp.323.532.904 Rp.84.659.069 Rp.238.873.835 Rp.23.315.226.854
50 Rp.323.532.904 Rp.85.523.297 Rp.238.009.607 Rp.23.229.703.557
51 Rp.323.532.904 Rp.86.396.347 Rp.237.136.557 Rp.23.143.307.210
52 Rp.323.532.904 Rp.87.278.310 Rp.236.254.594 Rp.23.056.028.900
53 Rp.323.532.904 Rp.88.169.276 Rp.235.363.628 Rp.22.967.859.624
54 Rp.323.532.904 Rp.89.069.337 Rp.234.463.567 Rp.22.878.790.287
55 Rp.323.532.904 Rp.89.978.586 Rp.233.554.318 Rp.22.788.811.701
56 Rp.323.532.904 Rp.90.897.118 Rp.232.635.786 Rp.22.697.914.583
57 Rp.323.532.904 Rp.91.825.026 Rp.231.707.878 Rp.22.606.089.557
58 Rp.323.532.904 Rp.92.762.406 Rp.230.770.498 Rp.22.513.327.151
59 Rp.323.532.904 Rp.93.709.356 Rp.229.823.548 Rp.22.419.617.795
60 Rp.323.532.904 Rp.94.665.972 Rp.228.866.932 Rp.22.324.951.823
61 Rp.323.532.904 Rp.95.632.354 Rp.227.900.550 Rp.22.229.319.469
62 Rp.323.532.904 Rp.96.608.601 Rp.226.924.303 Rp.22.132.710.868
63 Rp.323.532.904 Rp.97.594.814 Rp.225.938.090 Rp.22.035.116.054
64 Rp.323.532.904 Rp.98.591.094 Rp.224.941.810 Rp.21.936.524.960
65 Rp.323.532.904 Rp.99.597.545 Rp.223.935.359 Rp.21.836.927.415
66 Rp.323.532.904 Rp.100.614.270 Rp.222.918.634 Rp.21.736.313.145
67 Rp.323.532.904 Rp.101.641.374 Rp.221.891.530 Rp.21.634.671.771
68 Rp.323.532.904 Rp.102.678.963 Rp.220.853.941 Rp.21.531.992.808
69 Rp.323.532.904 Rp.103.727.144 Rp.219.805.760 Rp.21.428.265.664
70 Rp.323.532.904 Rp.104.786.025 Rp.218.746.879 Rp.21.323.479.639
71 Rp.323.532.904 Rp.105.855.716 Rp.217.677.188 Rp.21.217.623.923
72 Rp.323.532.904 Rp.106.936.326 Rp.216.596.578 Rp.21.110.687.597
73 Rp.323.532.904 Rp.108.027.968 Rp.215.504.936 Rp.21.002.659.629
74 Rp.323.532.904 Rp.109.130.754 Rp.214.402.150 Rp.20.893.528.875
75 Rp.323.532.904 Rp.110.244.797 Rp.213.288.107 Rp.20.783.284.078
76 Rp.323.532.904 Rp.111.370.212 Rp.212.162.692 Rp.20.671.913.866
77 Rp.323.532.904 Rp.112.507.117 Rp.211.025.787 Rp.20.559.406.749
78 Rp.323.532.904 Rp.113.655.627 Rp.209.877.277 Rp.20.445.751.122
79 Rp.323.532.904 Rp.114.815.861 Rp.208.717.043 Rp.20.330.935.261
80 Rp.323.532.904 Rp.115.987.940 Rp.207.544.964 Rp.20.214.947.321
81 Rp.323.532.904 Rp.117.171.983 Rp.206.360.921 Rp.20.097.775.338
82 Rp.323.532.904 Rp.118.368.114 Rp.205.164.790 Rp.19.979.407.224
83 Rp.323.532.904 Rp.119.576.455 Rp.203.956.449 Rp.19.859.830.769
84 Rp.323.532.904 Rp.120.797.132 Rp.202.735.772 Rp.19.739.033.637
85 Rp.323.532.904 Rp.122.030.269 Rp.201.502.635 Rp.19.617.003.368
86 Rp.323.532.904 Rp.123.275.995 Rp.200.256.909 Rp.19.493.727.373
87 Rp.323.532.904 Rp.124.534.437 Rp.198.998.467 Rp.19.369.192.936
88 Rp.323.532.904 Rp.125.805.726 Rp.197.727.178 Rp.19.243.387.210
89 Rp.323.532.904 Rp.127.089.993 Rp.196.442.911 Rp.19.116.297.217
90 Rp.323.532.904 Rp.128.387.370 Rp.195.145.534 Rp.18.987.909.847
91 Rp.323.532.904 Rp.129.697.991 Rp.193.834.913 Rp.18.858.211.856
92 Rp.323.532.904 Rp.131.021.991 Rp.192.510.913 Rp.18.727.189.865
93 Rp.323.532.904 Rp.132.359.507 Rp.191.173.397 Rp.18.594.830.358
94 Rp.323.532.904 Rp.133.710.677 Rp.189.822.227 Rp.18.461.119.681
95 Rp.323.532.904 Rp.135.075.641 Rp.188.457.263 Rp.18.326.044.040
96 Rp.323.532.904 Rp.136.454.538 Rp.187.078.366 Rp.18.189.589.502
97 Rp.323.532.904 Rp.137.847.511 Rp.185.685.393 Rp.18.051.741.991
98 Rp.323.532.904 Rp.139.254.705 Rp.184.278.199 Rp.17.912.487.286
99 Rp.323.532.904 Rp.140.676.263 Rp.182.856.641 Rp.17.771.811.023
100 Rp.323.532.904 Rp.142.112.333 Rp.181.420.571 Rp.17.629.698.690
101 Rp.323.532.904 Rp.143.563.063 Rp.179.969.841 Rp.17.486.135.627
102 Rp.323.532.904 Rp.145.028.603 Rp.178.504.301 Rp.17.341.107.024
103 Rp.323.532.904 Rp.146.509.103 Rp.177.023.801 Rp.17.194.597.921
104 Rp.323.532.904 Rp.148.004.717 Rp.175.528.187 Rp.17.046.593.204
105 Rp.323.532.904 Rp.149.515.598 Rp.174.017.306 Rp.16.897.077.606
106 Rp.323.532.904 Rp.151.041.903 Rp.172.491.001 Rp.16.746.035.703
107 Rp.323.532.904 Rp.152.583.790 Rp.170.949.114 Rp.16.593.451.913
108 Rp.323.532.904 Rp.154.141.416 Rp.169.391.488 Rp.16.439.310.497
109 Rp.323.532.904 Rp.155.714.943 Rp.167.817.961 Rp.16.283.595.554
110 Rp.323.532.904 Rp.157.304.533 Rp.166.228.371 Rp.16.126.291.021
111 Rp.323.532.904 Rp.158.910.350 Rp.164.622.554 Rp.15.967.380.671
112 Rp.323.532.904 Rp.160.532.560 Rp.163.000.344 Rp.15.806.848.111
113 Rp.323.532.904 Rp.162.171.330 Rp.161.361.574 Rp.15.644.676.781
114 Rp.323.532.904 Rp.163.826.829 Rp.159.706.075 Rp.15.480.849.952
115 Rp.323.532.904 Rp.165.499.227 Rp.158.033.677 Rp.15.315.350.725
116 Rp.323.532.904 Rp.167.188.699 Rp.156.344.205 Rp.15.148.162.026
117 Rp.323.532.904 Rp.168.895.417 Rp.154.637.487 Rp.14.979.266.609
118 Rp.323.532.904 Rp.170.619.557 Rp.152.913.347 Rp.14.808.647.052
119 Rp.323.532.904 Rp.172.361.299 Rp.151.171.605 Rp.14.636.285.753
120 Rp.323.532.904 Rp.174.120.820 Rp.149.412.084 Rp.14.462.164.933
121 Rp.323.532.904 Rp.175.898.304 Rp.147.634.600 Rp.14.286.266.629
122 Rp.323.532.904 Rp.177.693.932 Rp.145.838.972 Rp.14.108.572.697
123 Rp.323.532.904 Rp.179.507.891 Rp.144.025.013 Rp.13.929.064.806
124 Rp.323.532.904 Rp.181.340.367 Rp.142.192.537 Rp.13.747.724.439
125 Rp.323.532.904 Rp.183.191.550 Rp.140.341.354 Rp.13.564.532.889
126 Rp.323.532.904 Rp.185.061.631 Rp.138.471.273 Rp.13.379.471.258
127 Rp.323.532.904 Rp.186.950.802 Rp.136.582.102 Rp.13.192.520.456
128 Rp.323.532.904 Rp.188.859.258 Rp.134.673.646 Rp.13.003.661.198
129 Rp.323.532.904 Rp.190.787.196 Rp.132.745.708 Rp.12.812.874.002
130 Rp.323.532.904 Rp.192.734.815 Rp.130.798.089 Rp.12.620.139.187
131 Rp.323.532.904 Rp.194.702.316 Rp.128.830.588 Rp.12.425.436.871
132 Rp.323.532.904 Rp.196.689.903 Rp.126.843.001 Rp.12.228.746.968
133 Rp.323.532.904 Rp.198.697.779 Rp.124.835.125 Rp.12.030.049.189
134 Rp.323.532.904 Rp.200.726.152 Rp.122.806.752 Rp.11.829.323.037
135 Rp.323.532.904 Rp.202.775.231 Rp.120.757.673 Rp.11.626.547.806
136 Rp.323.532.904 Rp.204.845.228 Rp.118.687.676 Rp.11.421.702.578
137 Rp.323.532.904 Rp.206.936.357 Rp.116.596.547 Rp.11.214.766.221
138 Rp.323.532.904 Rp.209.048.832 Rp.114.484.072 Rp.11.005.717.389
139 Rp.323.532.904 Rp.211.182.872 Rp.112.350.032 Rp.10.794.534.517
140 Rp.323.532.904 Rp.213.338.697 Rp.110.194.207 Rp.10.581.195.820
141 Rp.323.532.904 Rp.215.516.530 Rp.108.016.374 Rp.10.365.679.290
142 Rp.323.532.904 Rp.217.716.595 Rp.105.816.309 Rp.10.147.962.695
143 Rp.323.532.904 Rp.219.939.118 Rp.103.593.786 Rp.9.928.023.577
144 Rp.323.532.904 Rp.222.184.330 Rp.101.348.574 Rp.9.705.839.247
145 Rp.323.532.904 Rp.224.452.462 Rp.99.080.442 Rp.9.481.386.785
146 Rp.323.532.904 Rp.226.743.747 Rp.96.789.157 Rp.9.254.643.038
147 Rp.323.532.904 Rp.229.058.423 Rp.94.474.481 Rp.9.025.584.615
148 Rp.323.532.904 Rp.231.396.728 Rp.92.136.176 Rp.8.794.187.887
149 Rp.323.532.904 Rp.233.758.903 Rp.89.774.001 Rp.8.560.428.984
150 Rp.323.532.904 Rp.236.145.191 Rp.87.387.713 Rp.8.324.283.793
151 Rp.323.532.904 Rp.238.555.840 Rp.84.977.064 Rp.8.085.727.953
152 Rp.323.532.904 Rp.240.991.098 Rp.82.541.806 Rp.7.844.736.855
153 Rp.323.532.904 Rp.243.451.215 Rp.80.081.689 Rp.7.601.285.640
154 Rp.323.532.904 Rp.245.936.446 Rp.77.596.458 Rp.7.355.349.194
155 Rp.323.532.904 Rp.248.447.048 Rp.75.085.856 Rp.7.106.902.146
156 Rp.323.532.904 Rp.250.983.278 Rp.72.549.626 Rp.6.855.918.868
157 Rp.323.532.904 Rp.253.545.399 Rp.69.987.505 Rp.6.602.373.469
158 Rp.323.532.904 Rp.256.133.675 Rp.67.399.229 Rp.6.346.239.794
159 Rp.323.532.904 Rp.258.748.373 Rp.64.784.531 Rp.6.087.491.421
160 Rp.323.532.904 Rp.261.389.762 Rp.62.143.142 Rp.5.826.101.659
161 Rp.323.532.904 Rp.264.058.116 Rp.59.474.788 Rp.5.562.043.543
162 Rp.323.532.904 Rp.266.753.709 Rp.56.779.195 Rp.5.295.289.834
163 Rp.323.532.904 Rp.269.476.820 Rp.54.056.084 Rp.5.025.813.014
164 Rp.323.532.904 Rp.272.227.729 Rp.51.305.175 Rp.4.753.585.285
165 Rp.323.532.904 Rp.275.006.721 Rp.48.526.183 Rp.4.478.578.564
166 Rp.323.532.904 Rp.277.814.081 Rp.45.718.823 Rp.4.200.764.483
167 Rp.323.532.904 Rp.280.650.100 Rp.42.882.804 Rp.3.920.114.383
168 Rp.323.532.904 Rp.283.515.070 Rp.40.017.834 Rp.3.636.599.313
169 Rp.323.532.904 Rp.286.409.286 Rp.37.123.618 Rp.3.350.190.027
170 Rp.323.532.904 Rp.289.333.047 Rp.34.199.857 Rp.3.060.856.980
171 Rp.323.532.904 Rp.292.286.656 Rp.31.246.248 Rp.2.768.570.324
172 Rp.323.532.904 Rp.295.270.415 Rp.28.262.489 Rp.2.473.299.909
173 Rp.323.532.904 Rp.298.284.634 Rp.25.248.270 Rp.2.175.015.275
174 Rp.323.532.904 Rp.301.329.623 Rp.22.203.281 Rp.1.873.685.652
175 Rp.323.532.904 Rp.304.405.696 Rp.19.127.208 Rp.1.569.279.956
176 Rp.323.532.904 Rp.307.513.171 Rp.16.019.733 Rp.1.261.766.785
177 Rp.323.532.904 Rp.310.652.368 Rp.12.880.536 Rp.951.114.417
178 Rp.323.532.904 Rp.313.823.611 Rp.9.709.293 Rp.637.290.806
179 Rp.323.532.904 Rp.317.027.227 Rp.6.505.677 Rp.320.263.579
180 Rp.323.532.904 Rp.320.263.579 Rp.3.269.357 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Selatan
    Rp6mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp6mily
    • 4
    • 4
    • 366
    • 280
    Lihat Rincian
    Rp6mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp11,9mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp11,9mily
    • 4
    • 4
    • 300
    Lihat Rincian
    Rp11,9mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp3,65mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp3,65mily
    • 3
    • 2
    • 146
    • 120
    Lihat Rincian
    Rp3,65mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp4,9mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp4,9mily
    • 4
    • 3
    • 170
    • 324
    Lihat Rincian
    Rp4,9mily
  • RUMAH Disewa
    di Jakarta Selatan
    Rp15jt/bln
    RUMAH Disewa
    di Jakarta Selatan
    Rp15jt/bln
    • 4
    • 3
    • 251
    • 300
    Lihat Rincian
    Rp15jt/bln
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp12,9mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp12,9mily
    • 3
    • 3
    • 287
    Lihat Rincian
    Rp12,9mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp42jt/thn
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp42jt/thn
    • 2
    • 1
    • 33
    Lihat Rincian
    Rp42jt/thn
  • TANAH Dijual
    di Jakarta Selatan
    Rp26,5mily
    TANAH Dijual
    di Jakarta Selatan
    Rp26,5mily
    • 497
    Lihat Rincian
    Rp26,5mily

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