rumah di kalibata

Jl. Kalibata Selatan Kalibata Jakarta Selatan Jakarta

Rp2,9mily
Bisa Nego
KPR: 24,2jt/bln

Iklan rumah ini telah ditandai terjual.

Agen telah menandai rumah ini sebagai terjual. Tapi Anda masih dapat melihat listing serupa di Rumah Dijual di Kalibata, Jakarta Selatan, Jakarta
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.2.900.000.000 Dana Tunai yang Harus Disiapkan Rp.870.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.320.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.24.226.013 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.27.595.453 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.525.881.821
Total Pembayaran
Rp.5.739.081.821 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.2.320.000.000
1 Rp.24.226.013 Rp.5.859.346 Rp.18.366.667 Rp.2.314.140.654
2 Rp.24.226.013 Rp.5.905.733 Rp.18.320.280 Rp.2.308.234.921
3 Rp.24.226.013 Rp.5.952.487 Rp.18.273.526 Rp.2.302.282.434
4 Rp.24.226.013 Rp.5.999.610 Rp.18.226.403 Rp.2.296.282.824
5 Rp.24.226.013 Rp.6.047.107 Rp.18.178.906 Rp.2.290.235.717
6 Rp.24.226.013 Rp.6.094.980 Rp.18.131.033 Rp.2.284.140.737
7 Rp.24.226.013 Rp.6.143.232 Rp.18.082.781 Rp.2.277.997.505
8 Rp.24.226.013 Rp.6.191.866 Rp.18.034.147 Rp.2.271.805.639
9 Rp.24.226.013 Rp.6.240.885 Rp.17.985.128 Rp.2.265.564.754
10 Rp.24.226.013 Rp.6.290.292 Rp.17.935.721 Rp.2.259.274.462
11 Rp.24.226.013 Rp.6.340.090 Rp.17.885.923 Rp.2.252.934.372
12 Rp.24.226.013 Rp.6.390.283 Rp.17.835.730 Rp.2.246.544.089
13 Rp.24.226.013 Rp.6.440.872 Rp.17.785.141 Rp.2.240.103.217
14 Rp.24.226.013 Rp.6.491.863 Rp.17.734.150 Rp.2.233.611.354
15 Rp.24.226.013 Rp.6.543.256 Rp.17.682.757 Rp.2.227.068.098
16 Rp.24.226.013 Rp.6.595.057 Rp.17.630.956 Rp.2.220.473.041
17 Rp.24.226.013 Rp.6.647.268 Rp.17.578.745 Rp.2.213.825.773
18 Rp.24.226.013 Rp.6.699.892 Rp.17.526.121 Rp.2.207.125.881
19 Rp.24.226.013 Rp.6.752.933 Rp.17.473.080 Rp.2.200.372.948
20 Rp.24.226.013 Rp.6.806.394 Rp.17.419.619 Rp.2.193.566.554
21 Rp.24.226.013 Rp.6.860.278 Rp.17.365.735 Rp.2.186.706.276
22 Rp.24.226.013 Rp.6.914.588 Rp.17.311.425 Rp.2.179.791.688
23 Rp.24.226.013 Rp.6.969.329 Rp.17.256.684 Rp.2.172.822.359
24 Rp.24.226.013 Rp.7.024.503 Rp.17.201.510 Rp.2.165.797.856
25 Rp.24.226.013 Rp.7.080.113 Rp.17.145.900 Rp.2.158.717.743
26 Rp.24.226.013 Rp.7.136.164 Rp.17.089.849 Rp.2.151.581.579
27 Rp.24.226.013 Rp.7.192.659 Rp.17.033.354 Rp.2.144.388.920
28 Rp.24.226.013 Rp.7.249.601 Rp.16.976.412 Rp.2.137.139.319
29 Rp.24.226.013 Rp.7.306.993 Rp.16.919.020 Rp.2.129.832.326
30 Rp.24.226.013 Rp.7.364.840 Rp.16.861.173 Rp.2.122.467.486
31 Rp.24.226.013 Rp.7.423.145 Rp.16.802.868 Rp.2.115.044.341
32 Rp.24.226.013 Rp.7.481.912 Rp.16.744.101 Rp.2.107.562.429
33 Rp.24.226.013 Rp.7.541.144 Rp.16.684.869 Rp.2.100.021.285
34 Rp.24.226.013 Rp.7.600.844 Rp.16.625.169 Rp.2.092.420.441
35 Rp.24.226.013 Rp.7.661.018 Rp.16.564.995 Rp.2.084.759.423
36 Rp.24.226.013 Rp.7.721.668 Rp.16.504.345 Rp.2.077.037.755
37 Rp.27.595.453 Rp.6.392.359 Rp.21.203.094 Rp.2.070.645.396
38 Rp.27.595.453 Rp.6.457.615 Rp.21.137.838 Rp.2.064.187.781
39 Rp.27.595.453 Rp.6.523.536 Rp.21.071.917 Rp.2.057.664.245
40 Rp.27.595.453 Rp.6.590.130 Rp.21.005.323 Rp.2.051.074.115
41 Rp.27.595.453 Rp.6.657.405 Rp.20.938.048 Rp.2.044.416.710
42 Rp.27.595.453 Rp.6.725.366 Rp.20.870.087 Rp.2.037.691.344
43 Rp.27.595.453 Rp.6.794.021 Rp.20.801.432 Rp.2.030.897.323
44 Rp.27.595.453 Rp.6.863.376 Rp.20.732.077 Rp.2.024.033.947
45 Rp.27.595.453 Rp.6.933.440 Rp.20.662.013 Rp.2.017.100.507
46 Rp.27.595.453 Rp.7.004.219 Rp.20.591.234 Rp.2.010.096.288
47 Rp.27.595.453 Rp.7.075.720 Rp.20.519.733 Rp.2.003.020.568
48 Rp.27.595.453 Rp.7.147.951 Rp.20.447.502 Rp.1.995.872.617
49 Rp.27.595.453 Rp.7.220.920 Rp.20.374.533 Rp.1.988.651.697
50 Rp.27.595.453 Rp.7.294.634 Rp.20.300.819 Rp.1.981.357.063
51 Rp.27.595.453 Rp.7.369.100 Rp.20.226.353 Rp.1.973.987.963
52 Rp.27.595.453 Rp.7.444.326 Rp.20.151.127 Rp.1.966.543.637
53 Rp.27.595.453 Rp.7.520.320 Rp.20.075.133 Rp.1.959.023.317
54 Rp.27.595.453 Rp.7.597.090 Rp.19.998.363 Rp.1.951.426.227
55 Rp.27.595.453 Rp.7.674.644 Rp.19.920.809 Rp.1.943.751.583
56 Rp.27.595.453 Rp.7.752.989 Rp.19.842.464 Rp.1.935.998.594
57 Rp.27.595.453 Rp.7.832.134 Rp.19.763.319 Rp.1.928.166.460
58 Rp.27.595.453 Rp.7.912.087 Rp.19.683.366 Rp.1.920.254.373
59 Rp.27.595.453 Rp.7.992.856 Rp.19.602.597 Rp.1.912.261.517
60 Rp.27.595.453 Rp.8.074.450 Rp.19.521.003 Rp.1.904.187.067
61 Rp.27.595.453 Rp.8.156.877 Rp.19.438.576 Rp.1.896.030.190
62 Rp.27.595.453 Rp.8.240.145 Rp.19.355.308 Rp.1.887.790.045
63 Rp.27.595.453 Rp.8.324.263 Rp.19.271.190 Rp.1.879.465.782
64 Rp.27.595.453 Rp.8.409.240 Rp.19.186.213 Rp.1.871.056.542
65 Rp.27.595.453 Rp.8.495.084 Rp.19.100.369 Rp.1.862.561.458
66 Rp.27.595.453 Rp.8.581.805 Rp.19.013.648 Rp.1.853.979.653
67 Rp.27.595.453 Rp.8.669.411 Rp.18.926.042 Rp.1.845.310.242
68 Rp.27.595.453 Rp.8.757.911 Rp.18.837.542 Rp.1.836.552.331
69 Rp.27.595.453 Rp.8.847.315 Rp.18.748.138 Rp.1.827.705.016
70 Rp.27.595.453 Rp.8.937.631 Rp.18.657.822 Rp.1.818.767.385
71 Rp.27.595.453 Rp.9.028.869 Rp.18.566.584 Rp.1.809.738.516
72 Rp.27.595.453 Rp.9.121.039 Rp.18.474.414 Rp.1.800.617.477
73 Rp.27.595.453 Rp.9.214.150 Rp.18.381.303 Rp.1.791.403.327
74 Rp.27.595.453 Rp.9.308.211 Rp.18.287.242 Rp.1.782.095.116
75 Rp.27.595.453 Rp.9.403.232 Rp.18.192.221 Rp.1.772.691.884
76 Rp.27.595.453 Rp.9.499.223 Rp.18.096.230 Rp.1.763.192.661
77 Rp.27.595.453 Rp.9.596.195 Rp.17.999.258 Rp.1.753.596.466
78 Rp.27.595.453 Rp.9.694.156 Rp.17.901.297 Rp.1.743.902.310
79 Rp.27.595.453 Rp.9.793.117 Rp.17.802.336 Rp.1.734.109.193
80 Rp.27.595.453 Rp.9.893.088 Rp.17.702.365 Rp.1.724.216.105
81 Rp.27.595.453 Rp.9.994.080 Rp.17.601.373 Rp.1.714.222.025
82 Rp.27.595.453 Rp.10.096.103 Rp.17.499.350 Rp.1.704.125.922
83 Rp.27.595.453 Rp.10.199.168 Rp.17.396.285 Rp.1.693.926.754
84 Rp.27.595.453 Rp.10.303.284 Rp.17.292.169 Rp.1.683.623.470
85 Rp.27.595.453 Rp.10.408.463 Rp.17.186.990 Rp.1.673.215.007
86 Rp.27.595.453 Rp.10.514.716 Rp.17.080.737 Rp.1.662.700.291
87 Rp.27.595.453 Rp.10.622.054 Rp.16.973.399 Rp.1.652.078.237
88 Rp.27.595.453 Rp.10.730.488 Rp.16.864.965 Rp.1.641.347.749
89 Rp.27.595.453 Rp.10.840.028 Rp.16.755.425 Rp.1.630.507.721
90 Rp.27.595.453 Rp.10.950.687 Rp.16.644.766 Rp.1.619.557.034
91 Rp.27.595.453 Rp.11.062.475 Rp.16.532.978 Rp.1.608.494.559
92 Rp.27.595.453 Rp.11.175.404 Rp.16.420.049 Rp.1.597.319.155
93 Rp.27.595.453 Rp.11.289.487 Rp.16.305.966 Rp.1.586.029.668
94 Rp.27.595.453 Rp.11.404.733 Rp.16.190.720 Rp.1.574.624.935
95 Rp.27.595.453 Rp.11.521.157 Rp.16.074.296 Rp.1.563.103.778
96 Rp.27.595.453 Rp.11.638.769 Rp.15.956.684 Rp.1.551.465.009
97 Rp.27.595.453 Rp.11.757.581 Rp.15.837.872 Rp.1.539.707.428
98 Rp.27.595.453 Rp.11.877.606 Rp.15.717.847 Rp.1.527.829.822
99 Rp.27.595.453 Rp.11.998.857 Rp.15.596.596 Rp.1.515.830.965
100 Rp.27.595.453 Rp.12.121.345 Rp.15.474.108 Rp.1.503.709.620
101 Rp.27.595.453 Rp.12.245.084 Rp.15.350.369 Rp.1.491.464.536
102 Rp.27.595.453 Rp.12.370.086 Rp.15.225.367 Rp.1.479.094.450
103 Rp.27.595.453 Rp.12.496.364 Rp.15.099.089 Rp.1.466.598.086
104 Rp.27.595.453 Rp.12.623.931 Rp.14.971.522 Rp.1.453.974.155
105 Rp.27.595.453 Rp.12.752.800 Rp.14.842.653 Rp.1.441.221.355
106 Rp.27.595.453 Rp.12.882.985 Rp.14.712.468 Rp.1.428.338.370
107 Rp.27.595.453 Rp.13.014.499 Rp.14.580.954 Rp.1.415.323.871
108 Rp.27.595.453 Rp.13.147.355 Rp.14.448.098 Rp.1.402.176.516
109 Rp.27.595.453 Rp.13.281.568 Rp.14.313.885 Rp.1.388.894.948
110 Rp.27.595.453 Rp.13.417.150 Rp.14.178.303 Rp.1.375.477.798
111 Rp.27.595.453 Rp.13.554.117 Rp.14.041.336 Rp.1.361.923.681
112 Rp.27.595.453 Rp.13.692.482 Rp.13.902.971 Rp.1.348.231.199
113 Rp.27.595.453 Rp.13.832.260 Rp.13.763.193 Rp.1.334.398.939
114 Rp.27.595.453 Rp.13.973.464 Rp.13.621.989 Rp.1.320.425.475
115 Rp.27.595.453 Rp.14.116.110 Rp.13.479.343 Rp.1.306.309.365
116 Rp.27.595.453 Rp.14.260.212 Rp.13.335.241 Rp.1.292.049.153
117 Rp.27.595.453 Rp.14.405.785 Rp.13.189.668 Rp.1.277.643.368
118 Rp.27.595.453 Rp.14.552.844 Rp.13.042.609 Rp.1.263.090.524
119 Rp.27.595.453 Rp.14.701.404 Rp.12.894.049 Rp.1.248.389.120
120 Rp.27.595.453 Rp.14.851.481 Rp.12.743.972 Rp.1.233.537.639
121 Rp.27.595.453 Rp.15.003.090 Rp.12.592.363 Rp.1.218.534.549
122 Rp.27.595.453 Rp.15.156.246 Rp.12.439.207 Rp.1.203.378.303
123 Rp.27.595.453 Rp.15.310.966 Rp.12.284.487 Rp.1.188.067.337
124 Rp.27.595.453 Rp.15.467.266 Rp.12.128.187 Rp.1.172.600.071
125 Rp.27.595.453 Rp.15.625.161 Rp.11.970.292 Rp.1.156.974.910
126 Rp.27.595.453 Rp.15.784.667 Rp.11.810.786 Rp.1.141.190.243
127 Rp.27.595.453 Rp.15.945.803 Rp.11.649.650 Rp.1.125.244.440
128 Rp.27.595.453 Rp.16.108.583 Rp.11.486.870 Rp.1.109.135.857
129 Rp.27.595.453 Rp.16.273.024 Rp.11.322.429 Rp.1.092.862.833
130 Rp.27.595.453 Rp.16.439.145 Rp.11.156.308 Rp.1.076.423.688
131 Rp.27.595.453 Rp.16.606.961 Rp.10.988.492 Rp.1.059.816.727
132 Rp.27.595.453 Rp.16.776.491 Rp.10.818.962 Rp.1.043.040.236
133 Rp.27.595.453 Rp.16.947.751 Rp.10.647.702 Rp.1.026.092.485
134 Rp.27.595.453 Rp.17.120.759 Rp.10.474.694 Rp.1.008.971.726
135 Rp.27.595.453 Rp.17.295.533 Rp.10.299.920 Rp.991.676.193
136 Rp.27.595.453 Rp.17.472.092 Rp.10.123.361 Rp.974.204.101
137 Rp.27.595.453 Rp.17.650.453 Rp.9.945.000 Rp.956.553.648
138 Rp.27.595.453 Rp.17.830.635 Rp.9.764.818 Rp.938.723.013
139 Rp.27.595.453 Rp.18.012.656 Rp.9.582.797 Rp.920.710.357
140 Rp.27.595.453 Rp.18.196.535 Rp.9.398.918 Rp.902.513.822
141 Rp.27.595.453 Rp.18.382.291 Rp.9.213.162 Rp.884.131.531
142 Rp.27.595.453 Rp.18.569.944 Rp.9.025.509 Rp.865.561.587
143 Rp.27.595.453 Rp.18.759.512 Rp.8.835.941 Rp.846.802.075
144 Rp.27.595.453 Rp.18.951.015 Rp.8.644.438 Rp.827.851.060
145 Rp.27.595.453 Rp.19.144.473 Rp.8.450.980 Rp.808.706.587
146 Rp.27.595.453 Rp.19.339.907 Rp.8.255.546 Rp.789.366.680
147 Rp.27.595.453 Rp.19.537.335 Rp.8.058.118 Rp.769.829.345
148 Rp.27.595.453 Rp.19.736.778 Rp.7.858.675 Rp.750.092.567
149 Rp.27.595.453 Rp.19.938.258 Rp.7.657.195 Rp.730.154.309
150 Rp.27.595.453 Rp.20.141.794 Rp.7.453.659 Rp.710.012.515
151 Rp.27.595.453 Rp.20.347.409 Rp.7.248.044 Rp.689.665.106
152 Rp.27.595.453 Rp.20.555.122 Rp.7.040.331 Rp.669.109.984
153 Rp.27.595.453 Rp.20.764.955 Rp.6.830.498 Rp.648.345.029
154 Rp.27.595.453 Rp.20.976.931 Rp.6.618.522 Rp.627.368.098
155 Rp.27.595.453 Rp.21.191.070 Rp.6.404.383 Rp.606.177.028
156 Rp.27.595.453 Rp.21.407.396 Rp.6.188.057 Rp.584.769.632
157 Rp.27.595.453 Rp.21.625.930 Rp.5.969.523 Rp.563.143.702
158 Rp.27.595.453 Rp.21.846.694 Rp.5.748.759 Rp.541.297.008
159 Rp.27.595.453 Rp.22.069.713 Rp.5.525.740 Rp.519.227.295
160 Rp.27.595.453 Rp.22.295.008 Rp.5.300.445 Rp.496.932.287
161 Rp.27.595.453 Rp.22.522.603 Rp.5.072.850 Rp.474.409.684
162 Rp.27.595.453 Rp.22.752.521 Rp.4.842.932 Rp.451.657.163
163 Rp.27.595.453 Rp.22.984.786 Rp.4.610.667 Rp.428.672.377
164 Rp.27.595.453 Rp.23.219.422 Rp.4.376.031 Rp.405.452.955
165 Rp.27.595.453 Rp.23.456.454 Rp.4.138.999 Rp.381.996.501
166 Rp.27.595.453 Rp.23.695.905 Rp.3.899.548 Rp.358.300.596
167 Rp.27.595.453 Rp.23.937.801 Rp.3.657.652 Rp.334.362.795
168 Rp.27.595.453 Rp.24.182.166 Rp.3.413.287 Rp.310.180.629
169 Rp.27.595.453 Rp.24.429.026 Rp.3.166.427 Rp.285.751.603
170 Rp.27.595.453 Rp.24.678.405 Rp.2.917.048 Rp.261.073.198
171 Rp.27.595.453 Rp.24.930.331 Rp.2.665.122 Rp.236.142.867
172 Rp.27.595.453 Rp.25.184.828 Rp.2.410.625 Rp.210.958.039
173 Rp.27.595.453 Rp.25.441.923 Rp.2.153.530 Rp.185.516.116
174 Rp.27.595.453 Rp.25.701.643 Rp.1.893.810 Rp.159.814.473
175 Rp.27.595.453 Rp.25.964.014 Rp.1.631.439 Rp.133.850.459
176 Rp.27.595.453 Rp.26.229.063 Rp.1.366.390 Rp.107.621.396
177 Rp.27.595.453 Rp.26.496.818 Rp.1.098.635 Rp.81.124.578
178 Rp.27.595.453 Rp.26.767.306 Rp.828.147 Rp.54.357.272
179 Rp.27.595.453 Rp.27.040.556 Rp.554.897 Rp.27.316.716
180 Rp.27.595.453 Rp.27.316.716 Rp.278.858 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Selatan
    Rp3,65mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp3,65mily
    • 3
    • 2
    • 146
    • 120
    Lihat Rincian
    Rp3,65mily
  • RUMAH Disewa
    di Jakarta Selatan
    Rp15jt/bln
    RUMAH Disewa
    di Jakarta Selatan
    Rp15jt/bln
    • 4
    • 3
    • 251
    • 300
    Lihat Rincian
    Rp15jt/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp6mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp6mily
    • 4
    • 4
    • 366
    • 280
    Lihat Rincian
    Rp6mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp12,9mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp12,9mily
    • 3
    • 3
    • 287
    Lihat Rincian
    Rp12,9mily
  • 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
    Rp4,9mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp4,9mily
    • 4
    • 3
    • 170
    • 324
    Lihat Rincian
    Rp4,9mily
  • TANAH Dijual
    di Jakarta Selatan
    Rp26,5mily
    TANAH Dijual
    di Jakarta Selatan
    Rp26,5mily
    • 497
    Lihat Rincian
    Rp26,5mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp42jt/thn
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp42jt/thn
    • 2
    • 1
    • 33
    Lihat Rincian
    Rp42jt/thn

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