Perumahan Gudang Peluru

Rumah Luas Tebet Strategis Nego Tidak Banjir

Gudang Peluru Gudang Peluru Raya Tebet Jakarta Selatan Jakarta

Rp13mily
Bisa Nego Pemilik Langsung
KPR: 108jt/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.13.000.000.000 Dana Tunai yang Harus Disiapkan Rp.3.900.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.10.400.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.108.599.367 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.123.703.758 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.11.322.918.216
Total Pembayaran
Rp.25.726.918.216 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.10.400.000.000
1 Rp.108.599.367 Rp.26.266.034 Rp.82.333.333 Rp.10.373.733.966
2 Rp.108.599.367 Rp.26.473.973 Rp.82.125.394 Rp.10.347.259.993
3 Rp.108.599.367 Rp.26.683.559 Rp.81.915.808 Rp.10.320.576.434
4 Rp.108.599.367 Rp.26.894.804 Rp.81.704.563 Rp.10.293.681.630
5 Rp.108.599.367 Rp.27.107.721 Rp.81.491.646 Rp.10.266.573.909
6 Rp.108.599.367 Rp.27.322.324 Rp.81.277.043 Rp.10.239.251.585
7 Rp.108.599.367 Rp.27.538.625 Rp.81.060.742 Rp.10.211.712.960
8 Rp.108.599.367 Rp.27.756.639 Rp.80.842.728 Rp.10.183.956.321
9 Rp.108.599.367 Rp.27.976.379 Rp.80.622.988 Rp.10.155.979.942
10 Rp.108.599.367 Rp.28.197.859 Rp.80.401.508 Rp.10.127.782.083
11 Rp.108.599.367 Rp.28.421.092 Rp.80.178.275 Rp.10.099.360.991
12 Rp.108.599.367 Rp.28.646.092 Rp.79.953.275 Rp.10.070.714.899
13 Rp.108.599.367 Rp.28.872.874 Rp.79.726.493 Rp.10.041.842.025
14 Rp.108.599.367 Rp.29.101.451 Rp.79.497.916 Rp.10.012.740.574
15 Rp.108.599.367 Rp.29.331.837 Rp.79.267.530 Rp.9.983.408.737
16 Rp.108.599.367 Rp.29.564.048 Rp.79.035.319 Rp.9.953.844.689
17 Rp.108.599.367 Rp.29.798.097 Rp.78.801.270 Rp.9.924.046.592
18 Rp.108.599.367 Rp.30.033.998 Rp.78.565.369 Rp.9.894.012.594
19 Rp.108.599.367 Rp.30.271.767 Rp.78.327.600 Rp.9.863.740.827
20 Rp.108.599.367 Rp.30.511.419 Rp.78.087.948 Rp.9.833.229.408
21 Rp.108.599.367 Rp.30.752.968 Rp.77.846.399 Rp.9.802.476.440
22 Rp.108.599.367 Rp.30.996.429 Rp.77.602.938 Rp.9.771.480.011
23 Rp.108.599.367 Rp.31.241.817 Rp.77.357.550 Rp.9.740.238.194
24 Rp.108.599.367 Rp.31.489.148 Rp.77.110.219 Rp.9.708.749.046
25 Rp.108.599.367 Rp.31.738.437 Rp.76.860.930 Rp.9.677.010.609
26 Rp.108.599.367 Rp.31.989.700 Rp.76.609.667 Rp.9.645.020.909
27 Rp.108.599.367 Rp.32.242.951 Rp.76.356.416 Rp.9.612.777.958
28 Rp.108.599.367 Rp.32.498.208 Rp.76.101.159 Rp.9.580.279.750
29 Rp.108.599.367 Rp.32.755.486 Rp.75.843.881 Rp.9.547.524.264
30 Rp.108.599.367 Rp.33.014.800 Rp.75.584.567 Rp.9.514.509.464
31 Rp.108.599.367 Rp.33.276.167 Rp.75.323.200 Rp.9.481.233.297
32 Rp.108.599.367 Rp.33.539.603 Rp.75.059.764 Rp.9.447.693.694
33 Rp.108.599.367 Rp.33.805.125 Rp.74.794.242 Rp.9.413.888.569
34 Rp.108.599.367 Rp.34.072.749 Rp.74.526.618 Rp.9.379.815.820
35 Rp.108.599.367 Rp.34.342.492 Rp.74.256.875 Rp.9.345.473.328
36 Rp.108.599.367 Rp.34.614.370 Rp.73.984.997 Rp.9.310.858.958
37 Rp.123.703.758 Rp.28.655.406 Rp.95.048.352 Rp.9.282.203.552
38 Rp.123.703.758 Rp.28.947.930 Rp.94.755.828 Rp.9.253.255.622
39 Rp.123.703.758 Rp.29.243.440 Rp.94.460.318 Rp.9.224.012.182
40 Rp.123.703.758 Rp.29.541.967 Rp.94.161.791 Rp.9.194.470.215
41 Rp.123.703.758 Rp.29.843.541 Rp.93.860.217 Rp.9.164.626.674
42 Rp.123.703.758 Rp.30.148.194 Rp.93.555.564 Rp.9.134.478.480
43 Rp.123.703.758 Rp.30.455.957 Rp.93.247.801 Rp.9.104.022.523
44 Rp.123.703.758 Rp.30.766.861 Rp.92.936.897 Rp.9.073.255.662
45 Rp.123.703.758 Rp.31.080.940 Rp.92.622.818 Rp.9.042.174.722
46 Rp.123.703.758 Rp.31.398.224 Rp.92.305.534 Rp.9.010.776.498
47 Rp.123.703.758 Rp.31.718.748 Rp.91.985.010 Rp.8.979.057.750
48 Rp.123.703.758 Rp.32.042.543 Rp.91.661.215 Rp.8.947.015.207
49 Rp.123.703.758 Rp.32.369.644 Rp.91.334.114 Rp.8.914.645.563
50 Rp.123.703.758 Rp.32.700.085 Rp.91.003.673 Rp.8.881.945.478
51 Rp.123.703.758 Rp.33.033.898 Rp.90.669.860 Rp.8.848.911.580
52 Rp.123.703.758 Rp.33.371.119 Rp.90.332.639 Rp.8.815.540.461
53 Rp.123.703.758 Rp.33.711.782 Rp.89.991.976 Rp.8.781.828.679
54 Rp.123.703.758 Rp.34.055.924 Rp.89.647.834 Rp.8.747.772.755
55 Rp.123.703.758 Rp.34.403.578 Rp.89.300.180 Rp.8.713.369.177
56 Rp.123.703.758 Rp.34.754.781 Rp.88.948.977 Rp.8.678.614.396
57 Rp.123.703.758 Rp.35.109.569 Rp.88.594.189 Rp.8.643.504.827
58 Rp.123.703.758 Rp.35.467.980 Rp.88.235.778 Rp.8.608.036.847
59 Rp.123.703.758 Rp.35.830.049 Rp.87.873.709 Rp.8.572.206.798
60 Rp.123.703.758 Rp.36.195.814 Rp.87.507.944 Rp.8.536.010.984
61 Rp.123.703.758 Rp.36.565.313 Rp.87.138.445 Rp.8.499.445.671
62 Rp.123.703.758 Rp.36.938.583 Rp.86.765.175 Rp.8.462.507.088
63 Rp.123.703.758 Rp.37.315.665 Rp.86.388.093 Rp.8.425.191.423
64 Rp.123.703.758 Rp.37.696.596 Rp.86.007.162 Rp.8.387.494.827
65 Rp.123.703.758 Rp.38.081.415 Rp.85.622.343 Rp.8.349.413.412
66 Rp.123.703.758 Rp.38.470.163 Rp.85.233.595 Rp.8.310.943.249
67 Rp.123.703.758 Rp.38.862.879 Rp.84.840.879 Rp.8.272.080.370
68 Rp.123.703.758 Rp.39.259.604 Rp.84.444.154 Rp.8.232.820.766
69 Rp.123.703.758 Rp.39.660.379 Rp.84.043.379 Rp.8.193.160.387
70 Rp.123.703.758 Rp.40.065.246 Rp.83.638.512 Rp.8.153.095.141
71 Rp.123.703.758 Rp.40.474.245 Rp.83.229.513 Rp.8.112.620.896
72 Rp.123.703.758 Rp.40.887.420 Rp.82.816.338 Rp.8.071.733.476
73 Rp.123.703.758 Rp.41.304.812 Rp.82.398.946 Rp.8.030.428.664
74 Rp.123.703.758 Rp.41.726.465 Rp.81.977.293 Rp.7.988.702.199
75 Rp.123.703.758 Rp.42.152.423 Rp.81.551.335 Rp.7.946.549.776
76 Rp.123.703.758 Rp.42.582.729 Rp.81.121.029 Rp.7.903.967.047
77 Rp.123.703.758 Rp.43.017.428 Rp.80.686.330 Rp.7.860.949.619
78 Rp.123.703.758 Rp.43.456.564 Rp.80.247.194 Rp.7.817.493.055
79 Rp.123.703.758 Rp.43.900.183 Rp.79.803.575 Rp.7.773.592.872
80 Rp.123.703.758 Rp.44.348.331 Rp.79.355.427 Rp.7.729.244.541
81 Rp.123.703.758 Rp.44.801.053 Rp.78.902.705 Rp.7.684.443.488
82 Rp.123.703.758 Rp.45.258.397 Rp.78.445.361 Rp.7.639.185.091
83 Rp.123.703.758 Rp.45.720.410 Rp.77.983.348 Rp.7.593.464.681
84 Rp.123.703.758 Rp.46.187.139 Rp.77.516.619 Rp.7.547.277.542
85 Rp.123.703.758 Rp.46.658.633 Rp.77.045.125 Rp.7.500.618.909
86 Rp.123.703.758 Rp.47.134.940 Rp.76.568.818 Rp.7.453.483.969
87 Rp.123.703.758 Rp.47.616.109 Rp.76.087.649 Rp.7.405.867.860
88 Rp.123.703.758 Rp.48.102.190 Rp.75.601.568 Rp.7.357.765.670
89 Rp.123.703.758 Rp.48.593.233 Rp.75.110.525 Rp.7.309.172.437
90 Rp.123.703.758 Rp.49.089.289 Rp.74.614.469 Rp.7.260.083.148
91 Rp.123.703.758 Rp.49.590.409 Rp.74.113.349 Rp.7.210.492.739
92 Rp.123.703.758 Rp.50.096.645 Rp.73.607.113 Rp.7.160.396.094
93 Rp.123.703.758 Rp.50.608.048 Rp.73.095.710 Rp.7.109.788.046
94 Rp.123.703.758 Rp.51.124.672 Rp.72.579.086 Rp.7.058.663.374
95 Rp.123.703.758 Rp.51.646.569 Rp.72.057.189 Rp.7.007.016.805
96 Rp.123.703.758 Rp.52.173.795 Rp.71.529.963 Rp.6.954.843.010
97 Rp.123.703.758 Rp.52.706.402 Rp.70.997.356 Rp.6.902.136.608
98 Rp.123.703.758 Rp.53.244.447 Rp.70.459.311 Rp.6.848.892.161
99 Rp.123.703.758 Rp.53.787.984 Rp.69.915.774 Rp.6.795.104.177
100 Rp.123.703.758 Rp.54.337.070 Rp.69.366.688 Rp.6.740.767.107
101 Rp.123.703.758 Rp.54.891.760 Rp.68.811.998 Rp.6.685.875.347
102 Rp.123.703.758 Rp.55.452.114 Rp.68.251.644 Rp.6.630.423.233
103 Rp.123.703.758 Rp.56.018.187 Rp.67.685.571 Rp.6.574.405.046
104 Rp.123.703.758 Rp.56.590.040 Rp.67.113.718 Rp.6.517.815.006
105 Rp.123.703.758 Rp.57.167.730 Rp.66.536.028 Rp.6.460.647.276
106 Rp.123.703.758 Rp.57.751.317 Rp.65.952.441 Rp.6.402.895.959
107 Rp.123.703.758 Rp.58.340.862 Rp.65.362.896 Rp.6.344.555.097
108 Rp.123.703.758 Rp.58.936.425 Rp.64.767.333 Rp.6.285.618.672
109 Rp.123.703.758 Rp.59.538.067 Rp.64.165.691 Rp.6.226.080.605
110 Rp.123.703.758 Rp.60.145.852 Rp.63.557.906 Rp.6.165.934.753
111 Rp.123.703.758 Rp.60.759.841 Rp.62.943.917 Rp.6.105.174.912
112 Rp.123.703.758 Rp.61.380.097 Rp.62.323.661 Rp.6.043.794.815
113 Rp.123.703.758 Rp.62.006.686 Rp.61.697.072 Rp.5.981.788.129
114 Rp.123.703.758 Rp.62.639.671 Rp.61.064.087 Rp.5.919.148.458
115 Rp.123.703.758 Rp.63.279.117 Rp.60.424.641 Rp.5.855.869.341
116 Rp.123.703.758 Rp.63.925.092 Rp.59.778.666 Rp.5.791.944.249
117 Rp.123.703.758 Rp.64.577.660 Rp.59.126.098 Rp.5.727.366.589
118 Rp.123.703.758 Rp.65.236.891 Rp.58.466.867 Rp.5.662.129.698
119 Rp.123.703.758 Rp.65.902.851 Rp.57.800.907 Rp.5.596.226.847
120 Rp.123.703.758 Rp.66.575.609 Rp.57.128.149 Rp.5.529.651.238
121 Rp.123.703.758 Rp.67.255.235 Rp.56.448.523 Rp.5.462.396.003
122 Rp.123.703.758 Rp.67.941.799 Rp.55.761.959 Rp.5.394.454.204
123 Rp.123.703.758 Rp.68.635.371 Rp.55.068.387 Rp.5.325.818.833
124 Rp.123.703.758 Rp.69.336.024 Rp.54.367.734 Rp.5.256.482.809
125 Rp.123.703.758 Rp.70.043.829 Rp.53.659.929 Rp.5.186.438.980
126 Rp.123.703.758 Rp.70.758.860 Rp.52.944.898 Rp.5.115.680.120
127 Rp.123.703.758 Rp.71.481.190 Rp.52.222.568 Rp.5.044.198.930
128 Rp.123.703.758 Rp.72.210.894 Rp.51.492.864 Rp.4.971.988.036
129 Rp.123.703.758 Rp.72.948.047 Rp.50.755.711 Rp.4.899.039.989
130 Rp.123.703.758 Rp.73.692.725 Rp.50.011.033 Rp.4.825.347.264
131 Rp.123.703.758 Rp.74.445.005 Rp.49.258.753 Rp.4.750.902.259
132 Rp.123.703.758 Rp.75.204.964 Rp.48.498.794 Rp.4.675.697.295
133 Rp.123.703.758 Rp.75.972.681 Rp.47.731.077 Rp.4.599.724.614
134 Rp.123.703.758 Rp.76.748.236 Rp.46.955.522 Rp.4.522.976.378
135 Rp.123.703.758 Rp.77.531.707 Rp.46.172.051 Rp.4.445.444.671
136 Rp.123.703.758 Rp.78.323.177 Rp.45.380.581 Rp.4.367.121.494
137 Rp.123.703.758 Rp.79.122.726 Rp.44.581.032 Rp.4.287.998.768
138 Rp.123.703.758 Rp.79.930.437 Rp.43.773.321 Rp.4.208.068.331
139 Rp.123.703.758 Rp.80.746.394 Rp.42.957.364 Rp.4.127.321.937
140 Rp.123.703.758 Rp.81.570.680 Rp.42.133.078 Rp.4.045.751.257
141 Rp.123.703.758 Rp.82.403.381 Rp.41.300.377 Rp.3.963.347.876
142 Rp.123.703.758 Rp.83.244.582 Rp.40.459.176 Rp.3.880.103.294
143 Rp.123.703.758 Rp.84.094.370 Rp.39.609.388 Rp.3.796.008.924
144 Rp.123.703.758 Rp.84.952.834 Rp.38.750.924 Rp.3.711.056.090
145 Rp.123.703.758 Rp.85.820.060 Rp.37.883.698 Rp.3.625.236.030
146 Rp.123.703.758 Rp.86.696.140 Rp.37.007.618 Rp.3.538.539.890
147 Rp.123.703.758 Rp.87.581.163 Rp.36.122.595 Rp.3.450.958.727
148 Rp.123.703.758 Rp.88.475.221 Rp.35.228.537 Rp.3.362.483.506
149 Rp.123.703.758 Rp.89.378.406 Rp.34.325.352 Rp.3.273.105.100
150 Rp.123.703.758 Rp.90.290.810 Rp.33.412.948 Rp.3.182.814.290
151 Rp.123.703.758 Rp.91.212.529 Rp.32.491.229 Rp.3.091.601.761
152 Rp.123.703.758 Rp.92.143.657 Rp.31.560.101 Rp.2.999.458.104
153 Rp.123.703.758 Rp.93.084.290 Rp.30.619.468 Rp.2.906.373.814
154 Rp.123.703.758 Rp.94.034.525 Rp.29.669.233 Rp.2.812.339.289
155 Rp.123.703.758 Rp.94.994.461 Rp.28.709.297 Rp.2.717.344.828
156 Rp.123.703.758 Rp.95.964.196 Rp.27.739.562 Rp.2.621.380.632
157 Rp.123.703.758 Rp.96.943.831 Rp.26.759.927 Rp.2.524.436.801
158 Rp.123.703.758 Rp.97.933.466 Rp.25.770.292 Rp.2.426.503.335
159 Rp.123.703.758 Rp.98.933.203 Rp.24.770.555 Rp.2.327.570.132
160 Rp.123.703.758 Rp.99.943.146 Rp.23.760.612 Rp.2.227.626.986
161 Rp.123.703.758 Rp.100.963.399 Rp.22.740.359 Rp.2.126.663.587
162 Rp.123.703.758 Rp.101.994.067 Rp.21.709.691 Rp.2.024.669.520
163 Rp.123.703.758 Rp.103.035.257 Rp.20.668.501 Rp.1.921.634.263
164 Rp.123.703.758 Rp.104.087.075 Rp.19.616.683 Rp.1.817.547.188
165 Rp.123.703.758 Rp.105.149.630 Rp.18.554.128 Rp.1.712.397.558
166 Rp.123.703.758 Rp.106.223.033 Rp.17.480.725 Rp.1.606.174.525
167 Rp.123.703.758 Rp.107.307.393 Rp.16.396.365 Rp.1.498.867.132
168 Rp.123.703.758 Rp.108.402.823 Rp.15.300.935 Rp.1.390.464.309
169 Rp.123.703.758 Rp.109.509.435 Rp.14.194.323 Rp.1.280.954.874
170 Rp.123.703.758 Rp.110.627.344 Rp.13.076.414 Rp.1.170.327.530
171 Rp.123.703.758 Rp.111.756.664 Rp.11.947.094 Rp.1.058.570.866
172 Rp.123.703.758 Rp.112.897.514 Rp.10.806.244 Rp.945.673.352
173 Rp.123.703.758 Rp.114.050.009 Rp.9.653.749 Rp.831.623.343
174 Rp.123.703.758 Rp.115.214.270 Rp.8.489.488 Rp.716.409.073
175 Rp.123.703.758 Rp.116.390.415 Rp.7.313.343 Rp.600.018.658
176 Rp.123.703.758 Rp.117.578.568 Rp.6.125.190 Rp.482.440.090
177 Rp.123.703.758 Rp.118.778.849 Rp.4.924.909 Rp.363.661.241
178 Rp.123.703.758 Rp.119.991.383 Rp.3.712.375 Rp.243.669.858
179 Rp.123.703.758 Rp.121.216.295 Rp.2.487.463 Rp.122.453.563
180 Rp.123.703.758 Rp.122.453.563 Rp.1.250.047 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    • 2
    • 2
    • 89
    Lihat Rincian
    Rp18jt/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
  • 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
  • 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
    Rp1,3mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,3mily
    • 3
    • 3
    • 74
    • 133
    Lihat Rincian
    Rp1,3mily
  • 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