Rumah siap Huni Di jln sadar jagakarsa

Jl. Sadar jagakarsa Ciganjur, Jagakarsa Jakarta Selatan Jakarta

Rp1,42mily
KPR: 11,8jt/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.1.420.000.000 Dana Tunai yang Harus Disiapkan Rp.426.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.136.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.11.862.392 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.13.512.257 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.236.811.074
Total Pembayaran
Rp.2.810.171.074 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.1.136.000.000
1 Rp.11.862.392 Rp.2.869.059 Rp.8.993.333 Rp.1.133.130.941
2 Rp.11.862.392 Rp.2.891.772 Rp.8.970.620 Rp.1.130.239.169
3 Rp.11.862.392 Rp.2.914.665 Rp.8.947.727 Rp.1.127.324.504
4 Rp.11.862.392 Rp.2.937.740 Rp.8.924.652 Rp.1.124.386.764
5 Rp.11.862.392 Rp.2.960.997 Rp.8.901.395 Rp.1.121.425.767
6 Rp.11.862.392 Rp.2.984.438 Rp.8.877.954 Rp.1.118.441.329
7 Rp.11.862.392 Rp.3.008.065 Rp.8.854.327 Rp.1.115.433.264
8 Rp.11.862.392 Rp.3.031.879 Rp.8.830.513 Rp.1.112.401.385
9 Rp.11.862.392 Rp.3.055.881 Rp.8.806.511 Rp.1.109.345.504
10 Rp.11.862.392 Rp.3.080.073 Rp.8.782.319 Rp.1.106.265.431
11 Rp.11.862.392 Rp.3.104.457 Rp.8.757.935 Rp.1.103.160.974
12 Rp.11.862.392 Rp.3.129.034 Rp.8.733.358 Rp.1.100.031.940
13 Rp.11.862.392 Rp.3.153.806 Rp.8.708.586 Rp.1.096.878.134
14 Rp.11.862.392 Rp.3.178.773 Rp.8.683.619 Rp.1.093.699.361
15 Rp.11.862.392 Rp.3.203.939 Rp.8.658.453 Rp.1.090.495.422
16 Rp.11.862.392 Rp.3.229.303 Rp.8.633.089 Rp.1.087.266.119
17 Rp.11.862.392 Rp.3.254.869 Rp.8.607.523 Rp.1.084.011.250
18 Rp.11.862.392 Rp.3.280.636 Rp.8.581.756 Rp.1.080.730.614
19 Rp.11.862.392 Rp.3.306.608 Rp.8.555.784 Rp.1.077.424.006
20 Rp.11.862.392 Rp.3.332.785 Rp.8.529.607 Rp.1.074.091.221
21 Rp.11.862.392 Rp.3.359.170 Rp.8.503.222 Rp.1.070.732.051
22 Rp.11.862.392 Rp.3.385.763 Rp.8.476.629 Rp.1.067.346.288
23 Rp.11.862.392 Rp.3.412.567 Rp.8.449.825 Rp.1.063.933.721
24 Rp.11.862.392 Rp.3.439.583 Rp.8.422.809 Rp.1.060.494.138
25 Rp.11.862.392 Rp.3.466.813 Rp.8.395.579 Rp.1.057.027.325
26 Rp.11.862.392 Rp.3.494.259 Rp.8.368.133 Rp.1.053.533.066
27 Rp.11.862.392 Rp.3.521.922 Rp.8.340.470 Rp.1.050.011.144
28 Rp.11.862.392 Rp.3.549.804 Rp.8.312.588 Rp.1.046.461.340
29 Rp.11.862.392 Rp.3.577.906 Rp.8.284.486 Rp.1.042.883.434
30 Rp.11.862.392 Rp.3.606.231 Rp.8.256.161 Rp.1.039.277.203
31 Rp.11.862.392 Rp.3.634.781 Rp.8.227.611 Rp.1.035.642.422
32 Rp.11.862.392 Rp.3.663.556 Rp.8.198.836 Rp.1.031.978.866
33 Rp.11.862.392 Rp.3.692.559 Rp.8.169.833 Rp.1.028.286.307
34 Rp.11.862.392 Rp.3.721.792 Rp.8.140.600 Rp.1.024.564.515
35 Rp.11.862.392 Rp.3.751.256 Rp.8.111.136 Rp.1.020.813.259
36 Rp.11.862.392 Rp.3.780.954 Rp.8.081.438 Rp.1.017.032.305
37 Rp.13.512.257 Rp.3.130.052 Rp.10.382.205 Rp.1.013.902.253
38 Rp.13.512.257 Rp.3.162.005 Rp.10.350.252 Rp.1.010.740.248
39 Rp.13.512.257 Rp.3.194.284 Rp.10.317.973 Rp.1.007.545.964
40 Rp.13.512.257 Rp.3.226.892 Rp.10.285.365 Rp.1.004.319.072
41 Rp.13.512.257 Rp.3.259.833 Rp.10.252.424 Rp.1.001.059.239
42 Rp.13.512.257 Rp.3.293.111 Rp.10.219.146 Rp.997.766.128
43 Rp.13.512.257 Rp.3.326.728 Rp.10.185.529 Rp.994.439.400
44 Rp.13.512.257 Rp.3.360.688 Rp.10.151.569 Rp.991.078.712
45 Rp.13.512.257 Rp.3.394.995 Rp.10.117.262 Rp.987.683.717
46 Rp.13.512.257 Rp.3.429.652 Rp.10.082.605 Rp.984.254.065
47 Rp.13.512.257 Rp.3.464.663 Rp.10.047.594 Rp.980.789.402
48 Rp.13.512.257 Rp.3.500.032 Rp.10.012.225 Rp.977.289.370
49 Rp.13.512.257 Rp.3.535.761 Rp.9.976.496 Rp.973.753.609
50 Rp.13.512.257 Rp.3.571.856 Rp.9.940.401 Rp.970.181.753
51 Rp.13.512.257 Rp.3.608.318 Rp.9.903.939 Rp.966.573.435
52 Rp.13.512.257 Rp.3.645.153 Rp.9.867.104 Rp.962.928.282
53 Rp.13.512.257 Rp.3.682.364 Rp.9.829.893 Rp.959.245.918
54 Rp.13.512.257 Rp.3.719.955 Rp.9.792.302 Rp.955.525.963
55 Rp.13.512.257 Rp.3.757.929 Rp.9.754.328 Rp.951.768.034
56 Rp.13.512.257 Rp.3.796.292 Rp.9.715.965 Rp.947.971.742
57 Rp.13.512.257 Rp.3.835.045 Rp.9.677.212 Rp.944.136.697
58 Rp.13.512.257 Rp.3.874.195 Rp.9.638.062 Rp.940.262.502
59 Rp.13.512.257 Rp.3.913.744 Rp.9.598.513 Rp.936.348.758
60 Rp.13.512.257 Rp.3.953.697 Rp.9.558.560 Rp.932.395.061
61 Rp.13.512.257 Rp.3.994.057 Rp.9.518.200 Rp.928.401.004
62 Rp.13.512.257 Rp.4.034.830 Rp.9.477.427 Rp.924.366.174
63 Rp.13.512.257 Rp.4.076.019 Rp.9.436.238 Rp.920.290.155
64 Rp.13.512.257 Rp.4.117.628 Rp.9.394.629 Rp.916.172.527
65 Rp.13.512.257 Rp.4.159.662 Rp.9.352.595 Rp.912.012.865
66 Rp.13.512.257 Rp.4.202.126 Rp.9.310.131 Rp.907.810.739
67 Rp.13.512.257 Rp.4.245.022 Rp.9.267.235 Rp.903.565.717
68 Rp.13.512.257 Rp.4.288.357 Rp.9.223.900 Rp.899.277.360
69 Rp.13.512.257 Rp.4.332.134 Rp.9.180.123 Rp.894.945.226
70 Rp.13.512.257 Rp.4.376.358 Rp.9.135.899 Rp.890.568.868
71 Rp.13.512.257 Rp.4.421.033 Rp.9.091.224 Rp.886.147.835
72 Rp.13.512.257 Rp.4.466.165 Rp.9.046.092 Rp.881.681.670
73 Rp.13.512.257 Rp.4.511.757 Rp.9.000.500 Rp.877.169.913
74 Rp.13.512.257 Rp.4.557.814 Rp.8.954.443 Rp.872.612.099
75 Rp.13.512.257 Rp.4.604.342 Rp.8.907.915 Rp.868.007.757
76 Rp.13.512.257 Rp.4.651.344 Rp.8.860.913 Rp.863.356.413
77 Rp.13.512.257 Rp.4.698.827 Rp.8.813.430 Rp.858.657.586
78 Rp.13.512.257 Rp.4.746.794 Rp.8.765.463 Rp.853.910.792
79 Rp.13.512.257 Rp.4.795.251 Rp.8.717.006 Rp.849.115.541
80 Rp.13.512.257 Rp.4.844.203 Rp.8.668.054 Rp.844.271.338
81 Rp.13.512.257 Rp.4.893.654 Rp.8.618.603 Rp.839.377.684
82 Rp.13.512.257 Rp.4.943.610 Rp.8.568.647 Rp.834.434.074
83 Rp.13.512.257 Rp.4.994.076 Rp.8.518.181 Rp.829.439.998
84 Rp.13.512.257 Rp.5.045.057 Rp.8.467.200 Rp.824.394.941
85 Rp.13.512.257 Rp.5.096.559 Rp.8.415.698 Rp.819.298.382
86 Rp.13.512.257 Rp.5.148.586 Rp.8.363.671 Rp.814.149.796
87 Rp.13.512.257 Rp.5.201.144 Rp.8.311.113 Rp.808.948.652
88 Rp.13.512.257 Rp.5.254.240 Rp.8.258.017 Rp.803.694.412
89 Rp.13.512.257 Rp.5.307.877 Rp.8.204.380 Rp.798.386.535
90 Rp.13.512.257 Rp.5.362.061 Rp.8.150.196 Rp.793.024.474
91 Rp.13.512.257 Rp.5.416.799 Rp.8.095.458 Rp.787.607.675
92 Rp.13.512.257 Rp.5.472.095 Rp.8.040.162 Rp.782.135.580
93 Rp.13.512.257 Rp.5.527.956 Rp.7.984.301 Rp.776.607.624
94 Rp.13.512.257 Rp.5.584.388 Rp.7.927.869 Rp.771.023.236
95 Rp.13.512.257 Rp.5.641.395 Rp.7.870.862 Rp.765.381.841
96 Rp.13.512.257 Rp.5.698.984 Rp.7.813.273 Rp.759.682.857
97 Rp.13.512.257 Rp.5.757.161 Rp.7.755.096 Rp.753.925.696
98 Rp.13.512.257 Rp.5.815.932 Rp.7.696.325 Rp.748.109.764
99 Rp.13.512.257 Rp.5.875.303 Rp.7.636.954 Rp.742.234.461
100 Rp.13.512.257 Rp.5.935.280 Rp.7.576.977 Rp.736.299.181
101 Rp.13.512.257 Rp.5.995.870 Rp.7.516.387 Rp.730.303.311
102 Rp.13.512.257 Rp.6.057.077 Rp.7.455.180 Rp.724.246.234
103 Rp.13.512.257 Rp.6.118.910 Rp.7.393.347 Rp.718.127.324
104 Rp.13.512.257 Rp.6.181.374 Rp.7.330.883 Rp.711.945.950
105 Rp.13.512.257 Rp.6.244.475 Rp.7.267.782 Rp.705.701.475
106 Rp.13.512.257 Rp.6.308.221 Rp.7.204.036 Rp.699.393.254
107 Rp.13.512.257 Rp.6.372.618 Rp.7.139.639 Rp.693.020.636
108 Rp.13.512.257 Rp.6.437.671 Rp.7.074.586 Rp.686.582.965
109 Rp.13.512.257 Rp.6.503.389 Rp.7.008.868 Rp.680.079.576
110 Rp.13.512.257 Rp.6.569.778 Rp.6.942.479 Rp.673.509.798
111 Rp.13.512.257 Rp.6.636.844 Rp.6.875.413 Rp.666.872.954
112 Rp.13.512.257 Rp.6.704.596 Rp.6.807.661 Rp.660.168.358
113 Rp.13.512.257 Rp.6.773.038 Rp.6.739.219 Rp.653.395.320
114 Rp.13.512.257 Rp.6.842.180 Rp.6.670.077 Rp.646.553.140
115 Rp.13.512.257 Rp.6.912.027 Rp.6.600.230 Rp.639.641.113
116 Rp.13.512.257 Rp.6.982.587 Rp.6.529.670 Rp.632.658.526
117 Rp.13.512.257 Rp.7.053.868 Rp.6.458.389 Rp.625.604.658
118 Rp.13.512.257 Rp.7.125.876 Rp.6.386.381 Rp.618.478.782
119 Rp.13.512.257 Rp.7.198.619 Rp.6.313.638 Rp.611.280.163
120 Rp.13.512.257 Rp.7.272.105 Rp.6.240.152 Rp.604.008.058
121 Rp.13.512.257 Rp.7.346.341 Rp.6.165.916 Rp.596.661.717
122 Rp.13.512.257 Rp.7.421.335 Rp.6.090.922 Rp.589.240.382
123 Rp.13.512.257 Rp.7.497.095 Rp.6.015.162 Rp.581.743.287
124 Rp.13.512.257 Rp.7.573.628 Rp.5.938.629 Rp.574.169.659
125 Rp.13.512.257 Rp.7.650.942 Rp.5.861.315 Rp.566.518.717
126 Rp.13.512.257 Rp.7.729.045 Rp.5.783.212 Rp.558.789.672
127 Rp.13.512.257 Rp.7.807.946 Rp.5.704.311 Rp.550.981.726
128 Rp.13.512.257 Rp.7.887.652 Rp.5.624.605 Rp.543.094.074
129 Rp.13.512.257 Rp.7.968.172 Rp.5.544.085 Rp.535.125.902
130 Rp.13.512.257 Rp.8.049.513 Rp.5.462.744 Rp.527.076.389
131 Rp.13.512.257 Rp.8.131.686 Rp.5.380.571 Rp.518.944.703
132 Rp.13.512.257 Rp.8.214.696 Rp.5.297.561 Rp.510.730.007
133 Rp.13.512.257 Rp.8.298.555 Rp.5.213.702 Rp.502.431.452
134 Rp.13.512.257 Rp.8.383.269 Rp.5.128.988 Rp.494.048.183
135 Rp.13.512.257 Rp.8.468.848 Rp.5.043.409 Rp.485.579.335
136 Rp.13.512.257 Rp.8.555.301 Rp.4.956.956 Rp.477.024.034
137 Rp.13.512.257 Rp.8.642.637 Rp.4.869.620 Rp.468.381.397
138 Rp.13.512.257 Rp.8.730.864 Rp.4.781.393 Rp.459.650.533
139 Rp.13.512.257 Rp.8.819.991 Rp.4.692.266 Rp.450.830.542
140 Rp.13.512.257 Rp.8.910.029 Rp.4.602.228 Rp.441.920.513
141 Rp.13.512.257 Rp.9.000.985 Rp.4.511.272 Rp.432.919.528
142 Rp.13.512.257 Rp.9.092.870 Rp.4.419.387 Rp.423.826.658
143 Rp.13.512.257 Rp.9.185.693 Rp.4.326.564 Rp.414.640.965
144 Rp.13.512.257 Rp.9.279.464 Rp.4.232.793 Rp.405.361.501
145 Rp.13.512.257 Rp.9.374.192 Rp.4.138.065 Rp.395.987.309
146 Rp.13.512.257 Rp.9.469.887 Rp.4.042.370 Rp.386.517.422
147 Rp.13.512.257 Rp.9.566.558 Rp.3.945.699 Rp.376.950.864
148 Rp.13.512.257 Rp.9.664.217 Rp.3.848.040 Rp.367.286.647
149 Rp.13.512.257 Rp.9.762.872 Rp.3.749.385 Rp.357.523.775
150 Rp.13.512.257 Rp.9.862.535 Rp.3.649.722 Rp.347.661.240
151 Rp.13.512.257 Rp.9.963.215 Rp.3.549.042 Rp.337.698.025
152 Rp.13.512.257 Rp.10.064.923 Rp.3.447.334 Rp.327.633.102
153 Rp.13.512.257 Rp.10.167.669 Rp.3.344.588 Rp.317.465.433
154 Rp.13.512.257 Rp.10.271.464 Rp.3.240.793 Rp.307.193.969
155 Rp.13.512.257 Rp.10.376.319 Rp.3.135.938 Rp.296.817.650
156 Rp.13.512.257 Rp.10.482.243 Rp.3.030.014 Rp.286.335.407
157 Rp.13.512.257 Rp.10.589.250 Rp.2.923.007 Rp.275.746.157
158 Rp.13.512.257 Rp.10.697.348 Rp.2.814.909 Rp.265.048.809
159 Rp.13.512.257 Rp.10.806.550 Rp.2.705.707 Rp.254.242.259
160 Rp.13.512.257 Rp.10.916.867 Rp.2.595.390 Rp.243.325.392
161 Rp.13.512.257 Rp.11.028.310 Rp.2.483.947 Rp.232.297.082
162 Rp.13.512.257 Rp.11.140.891 Rp.2.371.366 Rp.221.156.191
163 Rp.13.512.257 Rp.11.254.621 Rp.2.257.636 Rp.209.901.570
164 Rp.13.512.257 Rp.11.369.512 Rp.2.142.745 Rp.198.532.058
165 Rp.13.512.257 Rp.11.485.576 Rp.2.026.681 Rp.187.046.482
166 Rp.13.512.257 Rp.11.602.824 Rp.1.909.433 Rp.175.443.658
167 Rp.13.512.257 Rp.11.721.270 Rp.1.790.987 Rp.163.722.388
168 Rp.13.512.257 Rp.11.840.924 Rp.1.671.333 Rp.151.881.464
169 Rp.13.512.257 Rp.11.961.800 Rp.1.550.457 Rp.139.919.664
170 Rp.13.512.257 Rp.12.083.910 Rp.1.428.347 Rp.127.835.754
171 Rp.13.512.257 Rp.12.207.267 Rp.1.304.990 Rp.115.628.487
172 Rp.13.512.257 Rp.12.331.883 Rp.1.180.374 Rp.103.296.604
173 Rp.13.512.257 Rp.12.457.771 Rp.1.054.486 Rp.90.838.833
174 Rp.13.512.257 Rp.12.584.944 Rp.927.313 Rp.78.253.889
175 Rp.13.512.257 Rp.12.713.415 Rp.798.842 Rp.65.540.474
176 Rp.13.512.257 Rp.12.843.198 Rp.669.059 Rp.52.697.276
177 Rp.13.512.257 Rp.12.974.306 Rp.537.951 Rp.39.722.970
178 Rp.13.512.257 Rp.13.106.752 Rp.405.505 Rp.26.616.218
179 Rp.13.512.257 Rp.13.240.550 Rp.271.707 Rp.13.375.668
180 Rp.13.512.257 Rp.13.375.668 Rp.136.543 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Selatan
    Rp1,3mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,3mily
    • 3
    • 3
    • 74
    • 133
    Lihat Rincian
    Rp1,3mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp4,5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp4,5mily
    • 3
    • 2
    • 252
    • 150
    Lihat Rincian
    Rp4,5mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp11mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp11mily
    • 3
    • 3
    • 200
    • 193
    Lihat Rincian
    Rp11mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp7,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp7,5jt/bln
    • 2
    • 1
    • 40
    Lihat Rincian
    Rp7,5jt/bln
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,5mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,5mily
    • 2
    • 3
    • 82
    Lihat Rincian
    Rp2,5mily
  • RUKO Dijual
    di Jakarta Selatan
    Rp32,5mily
    RUKO Dijual
    di Jakarta Selatan
    Rp32,5mily
    • 450
    • 750
    Lihat Rincian
    Rp32,5mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    • 2
    • 2
    • 89
    Lihat Rincian
    Rp18jt/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp15mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp15mily
    • 4
    • 4
    • 350
    • 400
    Lihat Rincian
    Rp15mily

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