Dijual Rumah Bagus dalam Komplek di Gudang Peluru

Gudang Peluru Jl. Gudang Peluru Raya Tebet Jakarta Selatan Jakarta

Rp4,5mily
Bisa Nego
KPR: 37,5jt/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.4.500.000.000 Dana Tunai yang Harus Disiapkan Rp.1.350.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.3.600.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.37.592.089 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.42.820.531 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.3.919.471.735
Total Pembayaran
Rp.8.905.471.735 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.3.600.000.000
1 Rp.37.592.089 Rp.9.092.089 Rp.28.500.000 Rp.3.590.907.911
2 Rp.37.592.089 Rp.9.164.068 Rp.28.428.021 Rp.3.581.743.843
3 Rp.37.592.089 Rp.9.236.617 Rp.28.355.472 Rp.3.572.507.226
4 Rp.37.592.089 Rp.9.309.740 Rp.28.282.349 Rp.3.563.197.486
5 Rp.37.592.089 Rp.9.383.442 Rp.28.208.647 Rp.3.553.814.044
6 Rp.37.592.089 Rp.9.457.728 Rp.28.134.361 Rp.3.544.356.316
7 Rp.37.592.089 Rp.9.532.601 Rp.28.059.488 Rp.3.534.823.715
8 Rp.37.592.089 Rp.9.608.068 Rp.27.984.021 Rp.3.525.215.647
9 Rp.37.592.089 Rp.9.684.132 Rp.27.907.957 Rp.3.515.531.515
10 Rp.37.592.089 Rp.9.760.798 Rp.27.831.291 Rp.3.505.770.717
11 Rp.37.592.089 Rp.9.838.071 Rp.27.754.018 Rp.3.495.932.646
12 Rp.37.592.089 Rp.9.915.956 Rp.27.676.133 Rp.3.486.016.690
13 Rp.37.592.089 Rp.9.994.457 Rp.27.597.632 Rp.3.476.022.233
14 Rp.37.592.089 Rp.10.073.580 Rp.27.518.509 Rp.3.465.948.653
15 Rp.37.592.089 Rp.10.153.329 Rp.27.438.760 Rp.3.455.795.324
16 Rp.37.592.089 Rp.10.233.709 Rp.27.358.380 Rp.3.445.561.615
17 Rp.37.592.089 Rp.10.314.726 Rp.27.277.363 Rp.3.435.246.889
18 Rp.37.592.089 Rp.10.396.384 Rp.27.195.705 Rp.3.424.850.505
19 Rp.37.592.089 Rp.10.478.689 Rp.27.113.400 Rp.3.414.371.816
20 Rp.37.592.089 Rp.10.561.645 Rp.27.030.444 Rp.3.403.810.171
21 Rp.37.592.089 Rp.10.645.258 Rp.26.946.831 Rp.3.393.164.913
22 Rp.37.592.089 Rp.10.729.533 Rp.26.862.556 Rp.3.382.435.380
23 Rp.37.592.089 Rp.10.814.476 Rp.26.777.613 Rp.3.371.620.904
24 Rp.37.592.089 Rp.10.900.090 Rp.26.691.999 Rp.3.360.720.814
25 Rp.37.592.089 Rp.10.986.383 Rp.26.605.706 Rp.3.349.734.431
26 Rp.37.592.089 Rp.11.073.358 Rp.26.518.731 Rp.3.338.661.073
27 Rp.37.592.089 Rp.11.161.022 Rp.26.431.067 Rp.3.327.500.051
28 Rp.37.592.089 Rp.11.249.380 Rp.26.342.709 Rp.3.316.250.671
29 Rp.37.592.089 Rp.11.338.438 Rp.26.253.651 Rp.3.304.912.233
30 Rp.37.592.089 Rp.11.428.200 Rp.26.163.889 Rp.3.293.484.033
31 Rp.37.592.089 Rp.11.518.674 Rp.26.073.415 Rp.3.281.965.359
32 Rp.37.592.089 Rp.11.609.863 Rp.25.982.226 Rp.3.270.355.496
33 Rp.37.592.089 Rp.11.701.775 Rp.25.890.314 Rp.3.258.653.721
34 Rp.37.592.089 Rp.11.794.414 Rp.25.797.675 Rp.3.246.859.307
35 Rp.37.592.089 Rp.11.887.786 Rp.25.704.303 Rp.3.234.971.521
36 Rp.37.592.089 Rp.11.981.898 Rp.25.610.191 Rp.3.222.989.623
37 Rp.42.820.531 Rp.9.919.179 Rp.32.901.352 Rp.3.213.070.444
38 Rp.42.820.531 Rp.10.020.437 Rp.32.800.094 Rp.3.203.050.007
39 Rp.42.820.531 Rp.10.122.729 Rp.32.697.802 Rp.3.192.927.278
40 Rp.42.820.531 Rp.10.226.065 Rp.32.594.466 Rp.3.182.701.213
41 Rp.42.820.531 Rp.10.330.456 Rp.32.490.075 Rp.3.172.370.757
42 Rp.42.820.531 Rp.10.435.913 Rp.32.384.618 Rp.3.161.934.844
43 Rp.42.820.531 Rp.10.542.446 Rp.32.278.085 Rp.3.151.392.398
44 Rp.42.820.531 Rp.10.650.067 Rp.32.170.464 Rp.3.140.742.331
45 Rp.42.820.531 Rp.10.758.786 Rp.32.061.745 Rp.3.129.983.545
46 Rp.42.820.531 Rp.10.868.616 Rp.31.951.915 Rp.3.119.114.929
47 Rp.42.820.531 Rp.10.979.566 Rp.31.840.965 Rp.3.108.135.363
48 Rp.42.820.531 Rp.11.091.649 Rp.31.728.882 Rp.3.097.043.714
49 Rp.42.820.531 Rp.11.204.876 Rp.31.615.655 Rp.3.085.838.838
50 Rp.42.820.531 Rp.11.319.260 Rp.31.501.271 Rp.3.074.519.578
51 Rp.42.820.531 Rp.11.434.810 Rp.31.385.721 Rp.3.063.084.768
52 Rp.42.820.531 Rp.11.551.541 Rp.31.268.990 Rp.3.051.533.227
53 Rp.42.820.531 Rp.11.669.463 Rp.31.151.068 Rp.3.039.863.764
54 Rp.42.820.531 Rp.11.788.588 Rp.31.031.943 Rp.3.028.075.176
55 Rp.42.820.531 Rp.11.908.930 Rp.30.911.601 Rp.3.016.166.246
56 Rp.42.820.531 Rp.12.030.501 Rp.30.790.030 Rp.3.004.135.745
57 Rp.42.820.531 Rp.12.153.312 Rp.30.667.219 Rp.2.991.982.433
58 Rp.42.820.531 Rp.12.277.377 Rp.30.543.154 Rp.2.979.705.056
59 Rp.42.820.531 Rp.12.402.709 Rp.30.417.822 Rp.2.967.302.347
60 Rp.42.820.531 Rp.12.529.320 Rp.30.291.211 Rp.2.954.773.027
61 Rp.42.820.531 Rp.12.657.223 Rp.30.163.308 Rp.2.942.115.804
62 Rp.42.820.531 Rp.12.786.432 Rp.30.034.099 Rp.2.929.329.372
63 Rp.42.820.531 Rp.12.916.960 Rp.29.903.571 Rp.2.916.412.412
64 Rp.42.820.531 Rp.13.048.821 Rp.29.771.710 Rp.2.903.363.591
65 Rp.42.820.531 Rp.13.182.028 Rp.29.638.503 Rp.2.890.181.563
66 Rp.42.820.531 Rp.13.316.594 Rp.29.503.937 Rp.2.876.864.969
67 Rp.42.820.531 Rp.13.452.534 Rp.29.367.997 Rp.2.863.412.435
68 Rp.42.820.531 Rp.13.589.862 Rp.29.230.669 Rp.2.849.822.573
69 Rp.42.820.531 Rp.13.728.592 Rp.29.091.939 Rp.2.836.093.981
70 Rp.42.820.531 Rp.13.868.738 Rp.28.951.793 Rp.2.822.225.243
71 Rp.42.820.531 Rp.14.010.315 Rp.28.810.216 Rp.2.808.214.928
72 Rp.42.820.531 Rp.14.153.337 Rp.28.667.194 Rp.2.794.061.591
73 Rp.42.820.531 Rp.14.297.819 Rp.28.522.712 Rp.2.779.763.772
74 Rp.42.820.531 Rp.14.443.776 Rp.28.376.755 Rp.2.765.319.996
75 Rp.42.820.531 Rp.14.591.223 Rp.28.229.308 Rp.2.750.728.773
76 Rp.42.820.531 Rp.14.740.175 Rp.28.080.356 Rp.2.735.988.598
77 Rp.42.820.531 Rp.14.890.647 Rp.27.929.884 Rp.2.721.097.951
78 Rp.42.820.531 Rp.15.042.656 Rp.27.777.875 Rp.2.706.055.295
79 Rp.42.820.531 Rp.15.196.217 Rp.27.624.314 Rp.2.690.859.078
80 Rp.42.820.531 Rp.15.351.345 Rp.27.469.186 Rp.2.675.507.733
81 Rp.42.820.531 Rp.15.508.056 Rp.27.312.475 Rp.2.659.999.677
82 Rp.42.820.531 Rp.15.666.368 Rp.27.154.163 Rp.2.644.333.309
83 Rp.42.820.531 Rp.15.826.295 Rp.26.994.236 Rp.2.628.507.014
84 Rp.42.820.531 Rp.15.987.855 Rp.26.832.676 Rp.2.612.519.159
85 Rp.42.820.531 Rp.16.151.065 Rp.26.669.466 Rp.2.596.368.094
86 Rp.42.820.531 Rp.16.315.940 Rp.26.504.591 Rp.2.580.052.154
87 Rp.42.820.531 Rp.16.482.499 Rp.26.338.032 Rp.2.563.569.655
88 Rp.42.820.531 Rp.16.650.757 Rp.26.169.774 Rp.2.546.918.898
89 Rp.42.820.531 Rp.16.820.734 Rp.25.999.797 Rp.2.530.098.164
90 Rp.42.820.531 Rp.16.992.446 Rp.25.828.085 Rp.2.513.105.718
91 Rp.42.820.531 Rp.17.165.910 Rp.25.654.621 Rp.2.495.939.808
92 Rp.42.820.531 Rp.17.341.145 Rp.25.479.386 Rp.2.478.598.663
93 Rp.42.820.531 Rp.17.518.170 Rp.25.302.361 Rp.2.461.080.493
94 Rp.42.820.531 Rp.17.697.001 Rp.25.123.530 Rp.2.443.383.492
95 Rp.42.820.531 Rp.17.877.658 Rp.24.942.873 Rp.2.425.505.834
96 Rp.42.820.531 Rp.18.060.159 Rp.24.760.372 Rp.2.407.445.675
97 Rp.42.820.531 Rp.18.244.523 Rp.24.576.008 Rp.2.389.201.152
98 Rp.42.820.531 Rp.18.430.769 Rp.24.389.762 Rp.2.370.770.383
99 Rp.42.820.531 Rp.18.618.917 Rp.24.201.614 Rp.2.352.151.466
100 Rp.42.820.531 Rp.18.808.985 Rp.24.011.546 Rp.2.333.342.481
101 Rp.42.820.531 Rp.19.000.993 Rp.23.819.538 Rp.2.314.341.488
102 Rp.42.820.531 Rp.19.194.962 Rp.23.625.569 Rp.2.295.146.526
103 Rp.42.820.531 Rp.19.390.910 Rp.23.429.621 Rp.2.275.755.616
104 Rp.42.820.531 Rp.19.588.859 Rp.23.231.672 Rp.2.256.166.757
105 Rp.42.820.531 Rp.19.788.829 Rp.23.031.702 Rp.2.236.377.928
106 Rp.42.820.531 Rp.19.990.840 Rp.22.829.691 Rp.2.216.387.088
107 Rp.42.820.531 Rp.20.194.913 Rp.22.625.618 Rp.2.196.192.175
108 Rp.42.820.531 Rp.20.401.069 Rp.22.419.462 Rp.2.175.791.106
109 Rp.42.820.531 Rp.20.609.330 Rp.22.211.201 Rp.2.155.181.776
110 Rp.42.820.531 Rp.20.819.717 Rp.22.000.814 Rp.2.134.362.059
111 Rp.42.820.531 Rp.21.032.252 Rp.21.788.279 Rp.2.113.329.807
112 Rp.42.820.531 Rp.21.246.956 Rp.21.573.575 Rp.2.092.082.851
113 Rp.42.820.531 Rp.21.463.852 Rp.21.356.679 Rp.2.070.618.999
114 Rp.42.820.531 Rp.21.682.962 Rp.21.137.569 Rp.2.048.936.037
115 Rp.42.820.531 Rp.21.904.309 Rp.20.916.222 Rp.2.027.031.728
116 Rp.42.820.531 Rp.22.127.915 Rp.20.692.616 Rp.2.004.903.813
117 Rp.42.820.531 Rp.22.353.805 Rp.20.466.726 Rp.1.982.550.008
118 Rp.42.820.531 Rp.22.582.000 Rp.20.238.531 Rp.1.959.968.008
119 Rp.42.820.531 Rp.22.812.524 Rp.20.008.007 Rp.1.937.155.484
120 Rp.42.820.531 Rp.23.045.402 Rp.19.775.129 Rp.1.914.110.082
121 Rp.42.820.531 Rp.23.280.657 Rp.19.539.874 Rp.1.890.829.425
122 Rp.42.820.531 Rp.23.518.314 Rp.19.302.217 Rp.1.867.311.111
123 Rp.42.820.531 Rp.23.758.397 Rp.19.062.134 Rp.1.843.552.714
124 Rp.42.820.531 Rp.24.000.930 Rp.18.819.601 Rp.1.819.551.784
125 Rp.42.820.531 Rp.24.245.940 Rp.18.574.591 Rp.1.795.305.844
126 Rp.42.820.531 Rp.24.493.451 Rp.18.327.080 Rp.1.770.812.393
127 Rp.42.820.531 Rp.24.743.488 Rp.18.077.043 Rp.1.746.068.905
128 Rp.42.820.531 Rp.24.996.078 Rp.17.824.453 Rp.1.721.072.827
129 Rp.42.820.531 Rp.25.251.246 Rp.17.569.285 Rp.1.695.821.581
130 Rp.42.820.531 Rp.25.509.019 Rp.17.311.512 Rp.1.670.312.562
131 Rp.42.820.531 Rp.25.769.424 Rp.17.051.107 Rp.1.644.543.138
132 Rp.42.820.531 Rp.26.032.486 Rp.16.788.045 Rp.1.618.510.652
133 Rp.42.820.531 Rp.26.298.235 Rp.16.522.296 Rp.1.592.212.417
134 Rp.42.820.531 Rp.26.566.696 Rp.16.253.835 Rp.1.565.645.721
135 Rp.42.820.531 Rp.26.837.898 Rp.15.982.633 Rp.1.538.807.823
136 Rp.42.820.531 Rp.27.111.868 Rp.15.708.663 Rp.1.511.695.955
137 Rp.42.820.531 Rp.27.388.635 Rp.15.431.896 Rp.1.484.307.320
138 Rp.42.820.531 Rp.27.668.227 Rp.15.152.304 Rp.1.456.639.093
139 Rp.42.820.531 Rp.27.950.674 Rp.14.869.857 Rp.1.428.688.419
140 Rp.42.820.531 Rp.28.236.003 Rp.14.584.528 Rp.1.400.452.416
141 Rp.42.820.531 Rp.28.524.246 Rp.14.296.285 Rp.1.371.928.170
142 Rp.42.820.531 Rp.28.815.431 Rp.14.005.100 Rp.1.343.112.739
143 Rp.42.820.531 Rp.29.109.588 Rp.13.710.943 Rp.1.314.003.151
144 Rp.42.820.531 Rp.29.406.749 Rp.13.413.782 Rp.1.284.596.402
145 Rp.42.820.531 Rp.29.706.943 Rp.13.113.588 Rp.1.254.889.459
146 Rp.42.820.531 Rp.30.010.201 Rp.12.810.330 Rp.1.224.879.258
147 Rp.42.820.531 Rp.30.316.555 Rp.12.503.976 Rp.1.194.562.703
148 Rp.42.820.531 Rp.30.626.037 Rp.12.194.494 Rp.1.163.936.666
149 Rp.42.820.531 Rp.30.938.678 Rp.11.881.853 Rp.1.132.997.988
150 Rp.42.820.531 Rp.31.254.510 Rp.11.566.021 Rp.1.101.743.478
151 Rp.42.820.531 Rp.31.573.566 Rp.11.246.965 Rp.1.070.169.912
152 Rp.42.820.531 Rp.31.895.880 Rp.10.924.651 Rp.1.038.274.032
153 Rp.42.820.531 Rp.32.221.484 Rp.10.599.047 Rp.1.006.052.548
154 Rp.42.820.531 Rp.32.550.411 Rp.10.270.120 Rp.973.502.137
155 Rp.42.820.531 Rp.32.882.697 Rp.9.937.834 Rp.940.619.440
156 Rp.42.820.531 Rp.33.218.374 Rp.9.602.157 Rp.907.401.066
157 Rp.42.820.531 Rp.33.557.478 Rp.9.263.053 Rp.873.843.588
158 Rp.42.820.531 Rp.33.900.044 Rp.8.920.487 Rp.839.943.544
159 Rp.42.820.531 Rp.34.246.107 Rp.8.574.424 Rp.805.697.437
160 Rp.42.820.531 Rp.34.595.703 Rp.8.224.828 Rp.771.101.734
161 Rp.42.820.531 Rp.34.948.867 Rp.7.871.664 Rp.736.152.867
162 Rp.42.820.531 Rp.35.305.637 Rp.7.514.894 Rp.700.847.230
163 Rp.42.820.531 Rp.35.666.049 Rp.7.154.482 Rp.665.181.181
164 Rp.42.820.531 Rp.36.030.140 Rp.6.790.391 Rp.629.151.041
165 Rp.42.820.531 Rp.36.397.947 Rp.6.422.584 Rp.592.753.094
166 Rp.42.820.531 Rp.36.769.510 Rp.6.051.021 Rp.555.983.584
167 Rp.42.820.531 Rp.37.144.865 Rp.5.675.666 Rp.518.838.719
168 Rp.42.820.531 Rp.37.524.052 Rp.5.296.479 Rp.481.314.667
169 Rp.42.820.531 Rp.37.907.110 Rp.4.913.421 Rp.443.407.557
170 Rp.42.820.531 Rp.38.294.079 Rp.4.526.452 Rp.405.113.478
171 Rp.42.820.531 Rp.38.684.998 Rp.4.135.533 Rp.366.428.480
172 Rp.42.820.531 Rp.39.079.907 Rp.3.740.624 Rp.327.348.573
173 Rp.42.820.531 Rp.39.478.848 Rp.3.341.683 Rp.287.869.725
174 Rp.42.820.531 Rp.39.881.861 Rp.2.938.670 Rp.247.987.864
175 Rp.42.820.531 Rp.40.288.988 Rp.2.531.543 Rp.207.698.876
176 Rp.42.820.531 Rp.40.700.272 Rp.2.120.259 Rp.166.998.604
177 Rp.42.820.531 Rp.41.115.754 Rp.1.704.777 Rp.125.882.850
178 Rp.42.820.531 Rp.41.535.477 Rp.1.285.054 Rp.84.347.373
179 Rp.42.820.531 Rp.41.959.485 Rp.861.046 Rp.42.387.888
180 Rp.42.820.531 Rp.42.387.888 Rp.432.710 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,5mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,5mily
    • 2
    • 3
    • 82
    Lihat Rincian
    Rp2,5mily
  • 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
  • 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
    Rp7,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp7,5jt/bln
    • 2
    • 1
    • 40
    Lihat Rincian
    Rp7,5jt/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp15mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp15mily
    • 4
    • 4
    • 350
    • 400
    Lihat Rincian
    Rp15mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp11mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp11mily
    • 3
    • 3
    • 200
    • 193
    Lihat Rincian
    Rp11mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    • 2
    • 2
    • 89
    Lihat Rincian
    Rp18jt/bln

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