Rumah Dijual di Serenia Hills Cluster Quantum 2 Lantai Dekat Lebak Bulus

Serenia Hills Quantum Jl. Karang Tengah Raya Lebak Bulus Jakarta Selatan Jakarta

Rp2,82mily
KPR: 23,6jt/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.2.829.750.000 Dana Tunai yang Harus Disiapkan Rp.848.925.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.263.800.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.23.639.158 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.26.926.978 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.464.694.441
Total Pembayaran
Rp.5.600.057.441 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.2.263.800.000
1 Rp.23.639.158 Rp.5.717.408 Rp.17.921.750 Rp.2.258.082.592
2 Rp.23.639.158 Rp.5.762.671 Rp.17.876.487 Rp.2.252.319.921
3 Rp.23.639.158 Rp.5.808.292 Rp.17.830.866 Rp.2.246.511.629
4 Rp.23.639.158 Rp.5.854.274 Rp.17.784.884 Rp.2.240.657.355
5 Rp.23.639.158 Rp.5.900.621 Rp.17.738.537 Rp.2.234.756.734
6 Rp.23.639.158 Rp.5.947.334 Rp.17.691.824 Rp.2.228.809.400
7 Rp.23.639.158 Rp.5.994.417 Rp.17.644.741 Rp.2.222.814.983
8 Rp.23.639.158 Rp.6.041.873 Rp.17.597.285 Rp.2.216.773.110
9 Rp.23.639.158 Rp.6.089.704 Rp.17.549.454 Rp.2.210.683.406
10 Rp.23.639.158 Rp.6.137.914 Rp.17.501.244 Rp.2.204.545.492
11 Rp.23.639.158 Rp.6.186.506 Rp.17.452.652 Rp.2.198.358.986
12 Rp.23.639.158 Rp.6.235.483 Rp.17.403.675 Rp.2.192.123.503
13 Rp.23.639.158 Rp.6.284.847 Rp.17.354.311 Rp.2.185.838.656
14 Rp.23.639.158 Rp.6.334.602 Rp.17.304.556 Rp.2.179.504.054
15 Rp.23.639.158 Rp.6.384.751 Rp.17.254.407 Rp.2.173.119.303
16 Rp.23.639.158 Rp.6.435.297 Rp.17.203.861 Rp.2.166.684.006
17 Rp.23.639.158 Rp.6.486.243 Rp.17.152.915 Rp.2.160.197.763
18 Rp.23.639.158 Rp.6.537.592 Rp.17.101.566 Rp.2.153.660.171
19 Rp.23.639.158 Rp.6.589.348 Rp.17.049.810 Rp.2.147.070.823
20 Rp.23.639.158 Rp.6.641.514 Rp.16.997.644 Rp.2.140.429.309
21 Rp.23.639.158 Rp.6.694.093 Rp.16.945.065 Rp.2.133.735.216
22 Rp.23.639.158 Rp.6.747.088 Rp.16.892.070 Rp.2.126.988.128
23 Rp.23.639.158 Rp.6.800.502 Rp.16.838.656 Rp.2.120.187.626
24 Rp.23.639.158 Rp.6.854.339 Rp.16.784.819 Rp.2.113.333.287
25 Rp.23.639.158 Rp.6.908.603 Rp.16.730.555 Rp.2.106.424.684
26 Rp.23.639.158 Rp.6.963.296 Rp.16.675.862 Rp.2.099.461.388
27 Rp.23.639.158 Rp.7.018.422 Rp.16.620.736 Rp.2.092.442.966
28 Rp.23.639.158 Rp.7.073.985 Rp.16.565.173 Rp.2.085.368.981
29 Rp.23.639.158 Rp.7.129.987 Rp.16.509.171 Rp.2.078.238.994
30 Rp.23.639.158 Rp.7.186.433 Rp.16.452.725 Rp.2.071.052.561
31 Rp.23.639.158 Rp.7.243.325 Rp.16.395.833 Rp.2.063.809.236
32 Rp.23.639.158 Rp.7.300.668 Rp.16.338.490 Rp.2.056.508.568
33 Rp.23.639.158 Rp.7.358.465 Rp.16.280.693 Rp.2.049.150.103
34 Rp.23.639.158 Rp.7.416.720 Rp.16.222.438 Rp.2.041.733.383
35 Rp.23.639.158 Rp.7.475.435 Rp.16.163.723 Rp.2.034.257.948
36 Rp.23.639.158 Rp.7.534.616 Rp.16.104.542 Rp.2.026.723.332
37 Rp.26.926.978 Rp.6.237.511 Rp.20.689.467 Rp.2.020.485.821
38 Rp.26.926.978 Rp.6.301.185 Rp.20.625.793 Rp.2.014.184.636
39 Rp.26.926.978 Rp.6.365.510 Rp.20.561.468 Rp.2.007.819.126
40 Rp.26.926.978 Rp.6.430.491 Rp.20.496.487 Rp.2.001.388.635
41 Rp.26.926.978 Rp.6.496.136 Rp.20.430.842 Rp.1.994.892.499
42 Rp.26.926.978 Rp.6.562.450 Rp.20.364.528 Rp.1.988.330.049
43 Rp.26.926.978 Rp.6.629.442 Rp.20.297.536 Rp.1.981.700.607
44 Rp.26.926.978 Rp.6.697.118 Rp.20.229.860 Rp.1.975.003.489
45 Rp.26.926.978 Rp.6.765.484 Rp.20.161.494 Rp.1.968.238.005
46 Rp.26.926.978 Rp.6.834.548 Rp.20.092.430 Rp.1.961.403.457
47 Rp.26.926.978 Rp.6.904.318 Rp.20.022.660 Rp.1.954.499.139
48 Rp.26.926.978 Rp.6.974.799 Rp.19.952.179 Rp.1.947.524.340
49 Rp.26.926.978 Rp.7.046.000 Rp.19.880.978 Rp.1.940.478.340
50 Rp.26.926.978 Rp.7.117.928 Rp.19.809.050 Rp.1.933.360.412
51 Rp.26.926.978 Rp.7.190.590 Rp.19.736.388 Rp.1.926.169.822
52 Rp.26.926.978 Rp.7.263.994 Rp.19.662.984 Rp.1.918.905.828
53 Rp.26.926.978 Rp.7.338.148 Rp.19.588.830 Rp.1.911.567.680
54 Rp.26.926.978 Rp.7.413.058 Rp.19.513.920 Rp.1.904.154.622
55 Rp.26.926.978 Rp.7.488.733 Rp.19.438.245 Rp.1.896.665.889
56 Rp.26.926.978 Rp.7.565.180 Rp.19.361.798 Rp.1.889.100.709
57 Rp.26.926.978 Rp.7.642.408 Rp.19.284.570 Rp.1.881.458.301
58 Rp.26.926.978 Rp.7.720.425 Rp.19.206.553 Rp.1.873.737.876
59 Rp.26.926.978 Rp.7.799.237 Rp.19.127.741 Rp.1.865.938.639
60 Rp.26.926.978 Rp.7.878.854 Rp.19.048.124 Rp.1.858.059.785
61 Rp.26.926.978 Rp.7.959.284 Rp.18.967.694 Rp.1.850.100.501
62 Rp.26.926.978 Rp.8.040.535 Rp.18.886.443 Rp.1.842.059.966
63 Rp.26.926.978 Rp.8.122.616 Rp.18.804.362 Rp.1.833.937.350
64 Rp.26.926.978 Rp.8.205.534 Rp.18.721.444 Rp.1.825.731.816
65 Rp.26.926.978 Rp.8.289.299 Rp.18.637.679 Rp.1.817.442.517
66 Rp.26.926.978 Rp.8.373.919 Rp.18.553.059 Rp.1.809.068.598
67 Rp.26.926.978 Rp.8.459.403 Rp.18.467.575 Rp.1.800.609.195
68 Rp.26.926.978 Rp.8.545.759 Rp.18.381.219 Rp.1.792.063.436
69 Rp.26.926.978 Rp.8.632.997 Rp.18.293.981 Rp.1.783.430.439
70 Rp.26.926.978 Rp.8.721.126 Rp.18.205.852 Rp.1.774.709.313
71 Rp.26.926.978 Rp.8.810.154 Rp.18.116.824 Rp.1.765.899.159
72 Rp.26.926.978 Rp.8.900.091 Rp.18.026.887 Rp.1.756.999.068
73 Rp.26.926.978 Rp.8.990.946 Rp.17.936.032 Rp.1.748.008.122
74 Rp.26.926.978 Rp.9.082.728 Rp.17.844.250 Rp.1.738.925.394
75 Rp.26.926.978 Rp.9.175.448 Rp.17.751.530 Rp.1.729.749.946
76 Rp.26.926.978 Rp.9.269.114 Rp.17.657.864 Rp.1.720.480.832
77 Rp.26.926.978 Rp.9.363.736 Rp.17.563.242 Rp.1.711.117.096
78 Rp.26.926.978 Rp.9.459.324 Rp.17.467.654 Rp.1.701.657.772
79 Rp.26.926.978 Rp.9.555.888 Rp.17.371.090 Rp.1.692.101.884
80 Rp.26.926.978 Rp.9.653.438 Rp.17.273.540 Rp.1.682.448.446
81 Rp.26.926.978 Rp.9.751.983 Rp.17.174.995 Rp.1.672.696.463
82 Rp.26.926.978 Rp.9.851.535 Rp.17.075.443 Rp.1.662.844.928
83 Rp.26.926.978 Rp.9.952.103 Rp.16.974.875 Rp.1.652.892.825
84 Rp.26.926.978 Rp.10.053.697 Rp.16.873.281 Rp.1.642.839.128
85 Rp.26.926.978 Rp.10.156.329 Rp.16.770.649 Rp.1.632.682.799
86 Rp.26.926.978 Rp.10.260.008 Rp.16.666.970 Rp.1.622.422.791
87 Rp.26.926.978 Rp.10.364.745 Rp.16.562.233 Rp.1.612.058.046
88 Rp.26.926.978 Rp.10.470.552 Rp.16.456.426 Rp.1.601.587.494
89 Rp.26.926.978 Rp.10.577.439 Rp.16.349.539 Rp.1.591.010.055
90 Rp.26.926.978 Rp.10.685.417 Rp.16.241.561 Rp.1.580.324.638
91 Rp.26.926.978 Rp.10.794.497 Rp.16.132.481 Rp.1.569.530.141
92 Rp.26.926.978 Rp.10.904.691 Rp.16.022.287 Rp.1.558.625.450
93 Rp.26.926.978 Rp.11.016.010 Rp.15.910.968 Rp.1.547.609.440
94 Rp.26.926.978 Rp.11.128.465 Rp.15.798.513 Rp.1.536.480.975
95 Rp.26.926.978 Rp.11.242.068 Rp.15.684.910 Rp.1.525.238.907
96 Rp.26.926.978 Rp.11.356.831 Rp.15.570.147 Rp.1.513.882.076
97 Rp.26.926.978 Rp.11.472.765 Rp.15.454.213 Rp.1.502.409.311
98 Rp.26.926.978 Rp.11.589.883 Rp.15.337.095 Rp.1.490.819.428
99 Rp.26.926.978 Rp.11.708.196 Rp.15.218.782 Rp.1.479.111.232
100 Rp.26.926.978 Rp.11.827.718 Rp.15.099.260 Rp.1.467.283.514
101 Rp.26.926.978 Rp.11.948.459 Rp.14.978.519 Rp.1.455.335.055
102 Rp.26.926.978 Rp.12.070.433 Rp.14.856.545 Rp.1.443.264.622
103 Rp.26.926.978 Rp.12.193.652 Rp.14.733.326 Rp.1.431.070.970
104 Rp.26.926.978 Rp.12.318.129 Rp.14.608.849 Rp.1.418.752.841
105 Rp.26.926.978 Rp.12.443.876 Rp.14.483.102 Rp.1.406.308.965
106 Rp.26.926.978 Rp.12.570.907 Rp.14.356.071 Rp.1.393.738.058
107 Rp.26.926.978 Rp.12.699.235 Rp.14.227.743 Rp.1.381.038.823
108 Rp.26.926.978 Rp.12.828.873 Rp.14.098.105 Rp.1.368.209.950
109 Rp.26.926.978 Rp.12.959.835 Rp.13.967.143 Rp.1.355.250.115
110 Rp.26.926.978 Rp.13.092.133 Rp.13.834.845 Rp.1.342.157.982
111 Rp.26.926.978 Rp.13.225.782 Rp.13.701.196 Rp.1.328.932.200
112 Rp.26.926.978 Rp.13.360.795 Rp.13.566.183 Rp.1.315.571.405
113 Rp.26.926.978 Rp.13.497.187 Rp.13.429.791 Rp.1.302.074.218
114 Rp.26.926.978 Rp.13.634.970 Rp.13.292.008 Rp.1.288.439.248
115 Rp.26.926.978 Rp.13.774.161 Rp.13.152.817 Rp.1.274.665.087
116 Rp.26.926.978 Rp.13.914.772 Rp.13.012.206 Rp.1.260.750.315
117 Rp.26.926.978 Rp.14.056.819 Rp.12.870.159 Rp.1.246.693.496
118 Rp.26.926.978 Rp.14.200.315 Rp.12.726.663 Rp.1.232.493.181
119 Rp.26.926.978 Rp.14.345.277 Rp.12.581.701 Rp.1.218.147.904
120 Rp.26.926.978 Rp.14.491.718 Rp.12.435.260 Rp.1.203.656.186
121 Rp.26.926.978 Rp.14.639.654 Rp.12.287.324 Rp.1.189.016.532
122 Rp.26.926.978 Rp.14.789.101 Rp.12.137.877 Rp.1.174.227.431
123 Rp.26.926.978 Rp.14.940.073 Rp.11.986.905 Rp.1.159.287.358
124 Rp.26.926.978 Rp.15.092.586 Rp.11.834.392 Rp.1.144.194.772
125 Rp.26.926.978 Rp.15.246.656 Rp.11.680.322 Rp.1.128.948.116
126 Rp.26.926.978 Rp.15.402.299 Rp.11.524.679 Rp.1.113.545.817
127 Rp.26.926.978 Rp.15.559.531 Rp.11.367.447 Rp.1.097.986.286
128 Rp.26.926.978 Rp.15.718.368 Rp.11.208.610 Rp.1.082.267.918
129 Rp.26.926.978 Rp.15.878.826 Rp.11.048.152 Rp.1.066.389.092
130 Rp.26.926.978 Rp.16.040.923 Rp.10.886.055 Rp.1.050.348.169
131 Rp.26.926.978 Rp.16.204.674 Rp.10.722.304 Rp.1.034.143.495
132 Rp.26.926.978 Rp.16.370.096 Rp.10.556.882 Rp.1.017.773.399
133 Rp.26.926.978 Rp.16.537.208 Rp.10.389.770 Rp.1.001.236.191
134 Rp.26.926.978 Rp.16.706.025 Rp.10.220.953 Rp.984.530.166
135 Rp.26.926.978 Rp.16.876.566 Rp.10.050.412 Rp.967.653.600
136 Rp.26.926.978 Rp.17.048.847 Rp.9.878.131 Rp.950.604.753
137 Rp.26.926.978 Rp.17.222.888 Rp.9.704.090 Rp.933.381.865
138 Rp.26.926.978 Rp.17.398.705 Rp.9.528.273 Rp.915.983.160
139 Rp.26.926.978 Rp.17.576.317 Rp.9.350.661 Rp.898.406.843
140 Rp.26.926.978 Rp.17.755.741 Rp.9.171.237 Rp.880.651.102
141 Rp.26.926.978 Rp.17.936.998 Rp.8.989.980 Rp.862.714.104
142 Rp.26.926.978 Rp.18.120.105 Rp.8.806.873 Rp.844.593.999
143 Rp.26.926.978 Rp.18.305.081 Rp.8.621.897 Rp.826.288.918
144 Rp.26.926.978 Rp.18.491.945 Rp.8.435.033 Rp.807.796.973
145 Rp.26.926.978 Rp.18.680.717 Rp.8.246.261 Rp.789.116.256
146 Rp.26.926.978 Rp.18.871.416 Rp.8.055.562 Rp.770.244.840
147 Rp.26.926.978 Rp.19.064.062 Rp.7.862.916 Rp.751.180.778
148 Rp.26.926.978 Rp.19.258.674 Rp.7.668.304 Rp.731.922.104
149 Rp.26.926.978 Rp.19.455.273 Rp.7.471.705 Rp.712.466.831
150 Rp.26.926.978 Rp.19.653.879 Rp.7.273.099 Rp.692.812.952
151 Rp.26.926.978 Rp.19.854.512 Rp.7.072.466 Rp.672.958.440
152 Rp.26.926.978 Rp.20.057.194 Rp.6.869.784 Rp.652.901.246
153 Rp.26.926.978 Rp.20.261.944 Rp.6.665.034 Rp.632.639.302
154 Rp.26.926.978 Rp.20.468.785 Rp.6.458.193 Rp.612.170.517
155 Rp.26.926.978 Rp.20.677.737 Rp.6.249.241 Rp.591.492.780
156 Rp.26.926.978 Rp.20.888.823 Rp.6.038.155 Rp.570.603.957
157 Rp.26.926.978 Rp.21.102.063 Rp.5.824.915 Rp.549.501.894
158 Rp.26.926.978 Rp.21.317.479 Rp.5.609.499 Rp.528.184.415
159 Rp.26.926.978 Rp.21.535.095 Rp.5.391.883 Rp.506.649.320
160 Rp.26.926.978 Rp.21.754.933 Rp.5.172.045 Rp.484.894.387
161 Rp.26.926.978 Rp.21.977.014 Rp.4.949.964 Rp.462.917.373
162 Rp.26.926.978 Rp.22.201.363 Rp.4.725.615 Rp.440.716.010
163 Rp.26.926.978 Rp.22.428.002 Rp.4.498.976 Rp.418.288.008
164 Rp.26.926.978 Rp.22.656.955 Rp.4.270.023 Rp.395.631.053
165 Rp.26.926.978 Rp.22.888.244 Rp.4.038.734 Rp.372.742.809
166 Rp.26.926.978 Rp.23.121.895 Rp.3.805.083 Rp.349.620.914
167 Rp.26.926.978 Rp.23.357.931 Rp.3.569.047 Rp.326.262.983
168 Rp.26.926.978 Rp.23.596.377 Rp.3.330.601 Rp.302.666.606
169 Rp.26.926.978 Rp.23.837.256 Rp.3.089.722 Rp.278.829.350
170 Rp.26.926.978 Rp.24.080.595 Rp.2.846.383 Rp.254.748.755
171 Rp.26.926.978 Rp.24.326.418 Rp.2.600.560 Rp.230.422.337
172 Rp.26.926.978 Rp.24.574.750 Rp.2.352.228 Rp.205.847.587
173 Rp.26.926.978 Rp.24.825.617 Rp.2.101.361 Rp.181.021.970
174 Rp.26.926.978 Rp.25.079.045 Rp.1.847.933 Rp.155.942.925
175 Rp.26.926.978 Rp.25.335.061 Rp.1.591.917 Rp.130.607.864
176 Rp.26.926.978 Rp.25.593.689 Rp.1.333.289 Rp.105.014.175
177 Rp.26.926.978 Rp.25.854.958 Rp.1.072.020 Rp.79.159.217
178 Rp.26.926.978 Rp.26.118.894 Rp.808.084 Rp.53.040.323
179 Rp.26.926.978 Rp.26.385.525 Rp.541.453 Rp.26.654.798
180 Rp.26.926.978 Rp.26.654.798 Rp.272.101 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • 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 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
    Rp1,3mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,3mily
    • 3
    • 3
    • 74
    • 133
    Lihat Rincian
    Rp1,3mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp7,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp7,5jt/bln
    • 2
    • 1
    • 40
    Lihat Rincian
    Rp7,5jt/bln
  • 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
    Rp4,5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp4,5mily
    • 3
    • 2
    • 252
    • 150
    Lihat Rincian
    Rp4,5mily
  • 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