Dijual Rumah 2 Lantai Strategis di Jalan Bango Cilandak Jakarta Selatan

Jl. Bango ii, jakarta selatan Cilandak Jakarta Selatan Jakarta

Rp14,2mily
KPR: 119jt/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.14.265.000.000 Dana Tunai yang Harus Disiapkan Rp.4.279.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.11.412.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.119.166.921 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.135.741.085 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.12.424.725.267
Total Pembayaran
Rp.28.230.345.267 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.11.412.000.000
1 Rp.119.166.921 Rp.28.821.921 Rp.90.345.000 Rp.11.383.178.079
2 Rp.119.166.921 Rp.29.050.095 Rp.90.116.826 Rp.11.354.127.984
3 Rp.119.166.921 Rp.29.280.074 Rp.89.886.847 Rp.11.324.847.910
4 Rp.119.166.921 Rp.29.511.875 Rp.89.655.046 Rp.11.295.336.035
5 Rp.119.166.921 Rp.29.745.511 Rp.89.421.410 Rp.11.265.590.524
6 Rp.119.166.921 Rp.29.980.996 Rp.89.185.925 Rp.11.235.609.528
7 Rp.119.166.921 Rp.30.218.346 Rp.88.948.575 Rp.11.205.391.182
8 Rp.119.166.921 Rp.30.457.574 Rp.88.709.347 Rp.11.174.933.608
9 Rp.119.166.921 Rp.30.698.697 Rp.88.468.224 Rp.11.144.234.911
10 Rp.119.166.921 Rp.30.941.728 Rp.88.225.193 Rp.11.113.293.183
11 Rp.119.166.921 Rp.31.186.683 Rp.87.980.238 Rp.11.082.106.500
12 Rp.119.166.921 Rp.31.433.578 Rp.87.733.343 Rp.11.050.672.922
13 Rp.119.166.921 Rp.31.682.427 Rp.87.484.494 Rp.11.018.990.495
14 Rp.119.166.921 Rp.31.933.246 Rp.87.233.675 Rp.10.987.057.249
15 Rp.119.166.921 Rp.32.186.051 Rp.86.980.870 Rp.10.954.871.198
16 Rp.119.166.921 Rp.32.440.857 Rp.86.726.064 Rp.10.922.430.341
17 Rp.119.166.921 Rp.32.697.681 Rp.86.469.240 Rp.10.889.732.660
18 Rp.119.166.921 Rp.32.956.537 Rp.86.210.384 Rp.10.856.776.123
19 Rp.119.166.921 Rp.33.217.443 Rp.85.949.478 Rp.10.823.558.680
20 Rp.119.166.921 Rp.33.480.415 Rp.85.686.506 Rp.10.790.078.265
21 Rp.119.166.921 Rp.33.745.468 Rp.85.421.453 Rp.10.756.332.797
22 Rp.119.166.921 Rp.34.012.620 Rp.85.154.301 Rp.10.722.320.177
23 Rp.119.166.921 Rp.34.281.886 Rp.84.885.035 Rp.10.688.038.291
24 Rp.119.166.921 Rp.34.553.285 Rp.84.613.636 Rp.10.653.485.006
25 Rp.119.166.921 Rp.34.826.831 Rp.84.340.090 Rp.10.618.658.175
26 Rp.119.166.921 Rp.35.102.544 Rp.84.064.377 Rp.10.583.555.631
27 Rp.119.166.921 Rp.35.380.439 Rp.83.786.482 Rp.10.548.175.192
28 Rp.119.166.921 Rp.35.660.534 Rp.83.506.387 Rp.10.512.514.658
29 Rp.119.166.921 Rp.35.942.847 Rp.83.224.074 Rp.10.476.571.811
30 Rp.119.166.921 Rp.36.227.394 Rp.82.939.527 Rp.10.440.344.417
31 Rp.119.166.921 Rp.36.514.194 Rp.82.652.727 Rp.10.403.830.223
32 Rp.119.166.921 Rp.36.803.265 Rp.82.363.656 Rp.10.367.026.958
33 Rp.119.166.921 Rp.37.094.624 Rp.82.072.297 Rp.10.329.932.334
34 Rp.119.166.921 Rp.37.388.290 Rp.81.778.631 Rp.10.292.544.044
35 Rp.119.166.921 Rp.37.684.281 Rp.81.482.640 Rp.10.254.859.763
36 Rp.119.166.921 Rp.37.982.615 Rp.81.184.306 Rp.10.216.877.148
37 Rp.135.741.085 Rp.31.443.797 Rp.104.297.288 Rp.10.185.433.351
38 Rp.135.741.085 Rp.31.764.786 Rp.103.976.299 Rp.10.153.668.565
39 Rp.135.741.085 Rp.32.089.052 Rp.103.652.033 Rp.10.121.579.513
40 Rp.135.741.085 Rp.32.416.627 Rp.103.324.458 Rp.10.089.162.886
41 Rp.135.741.085 Rp.32.747.547 Rp.102.993.538 Rp.10.056.415.339
42 Rp.135.741.085 Rp.33.081.845 Rp.102.659.240 Rp.10.023.333.494
43 Rp.135.741.085 Rp.33.419.556 Rp.102.321.529 Rp.9.989.913.938
44 Rp.135.741.085 Rp.33.760.714 Rp.101.980.371 Rp.9.956.153.224
45 Rp.135.741.085 Rp.34.105.354 Rp.101.635.731 Rp.9.922.047.870
46 Rp.135.741.085 Rp.34.453.513 Rp.101.287.572 Rp.9.887.594.357
47 Rp.135.741.085 Rp.34.805.226 Rp.100.935.859 Rp.9.852.789.131
48 Rp.135.741.085 Rp.35.160.529 Rp.100.580.556 Rp.9.817.628.602
49 Rp.135.741.085 Rp.35.519.460 Rp.100.221.625 Rp.9.782.109.142
50 Rp.135.741.085 Rp.35.882.054 Rp.99.859.031 Rp.9.746.227.088
51 Rp.135.741.085 Rp.36.248.350 Rp.99.492.735 Rp.9.709.978.738
52 Rp.135.741.085 Rp.36.618.385 Rp.99.122.700 Rp.9.673.360.353
53 Rp.135.741.085 Rp.36.992.198 Rp.98.748.887 Rp.9.636.368.155
54 Rp.135.741.085 Rp.37.369.827 Rp.98.371.258 Rp.9.598.998.328
55 Rp.135.741.085 Rp.37.751.310 Rp.97.989.775 Rp.9.561.247.018
56 Rp.135.741.085 Rp.38.136.688 Rp.97.604.397 Rp.9.523.110.330
57 Rp.135.741.085 Rp.38.526.000 Rp.97.215.085 Rp.9.484.584.330
58 Rp.135.741.085 Rp.38.919.287 Rp.96.821.798 Rp.9.445.665.043
59 Rp.135.741.085 Rp.39.316.588 Rp.96.424.497 Rp.9.406.348.455
60 Rp.135.741.085 Rp.39.717.945 Rp.96.023.140 Rp.9.366.630.510
61 Rp.135.741.085 Rp.40.123.399 Rp.95.617.686 Rp.9.326.507.111
62 Rp.135.741.085 Rp.40.532.992 Rp.95.208.093 Rp.9.285.974.119
63 Rp.135.741.085 Rp.40.946.766 Rp.94.794.319 Rp.9.245.027.353
64 Rp.135.741.085 Rp.41.364.764 Rp.94.376.321 Rp.9.203.662.589
65 Rp.135.741.085 Rp.41.787.029 Rp.93.954.056 Rp.9.161.875.560
66 Rp.135.741.085 Rp.42.213.605 Rp.93.527.480 Rp.9.119.661.955
67 Rp.135.741.085 Rp.42.644.536 Rp.93.096.549 Rp.9.077.017.419
68 Rp.135.741.085 Rp.43.079.866 Rp.92.661.219 Rp.9.033.937.553
69 Rp.135.741.085 Rp.43.519.639 Rp.92.221.446 Rp.8.990.417.914
70 Rp.135.741.085 Rp.43.963.902 Rp.91.777.183 Rp.8.946.454.012
71 Rp.135.741.085 Rp.44.412.700 Rp.91.328.385 Rp.8.902.041.312
72 Rp.135.741.085 Rp.44.866.080 Rp.90.875.005 Rp.8.857.175.232
73 Rp.135.741.085 Rp.45.324.088 Rp.90.416.997 Rp.8.811.851.144
74 Rp.135.741.085 Rp.45.786.771 Rp.89.954.314 Rp.8.766.064.373
75 Rp.135.741.085 Rp.46.254.178 Rp.89.486.907 Rp.8.719.810.195
76 Rp.135.741.085 Rp.46.726.356 Rp.89.014.729 Rp.8.673.083.839
77 Rp.135.741.085 Rp.47.203.354 Rp.88.537.731 Rp.8.625.880.485
78 Rp.135.741.085 Rp.47.685.222 Rp.88.055.863 Rp.8.578.195.263
79 Rp.135.741.085 Rp.48.172.008 Rp.87.569.077 Rp.8.530.023.255
80 Rp.135.741.085 Rp.48.663.764 Rp.87.077.321 Rp.8.481.359.491
81 Rp.135.741.085 Rp.49.160.540 Rp.86.580.545 Rp.8.432.198.951
82 Rp.135.741.085 Rp.49.662.387 Rp.86.078.698 Rp.8.382.536.564
83 Rp.135.741.085 Rp.50.169.358 Rp.85.571.727 Rp.8.332.367.206
84 Rp.135.741.085 Rp.50.681.503 Rp.85.059.582 Rp.8.281.685.703
85 Rp.135.741.085 Rp.51.198.877 Rp.84.542.208 Rp.8.230.486.826
86 Rp.135.741.085 Rp.51.721.532 Rp.84.019.553 Rp.8.178.765.294
87 Rp.135.741.085 Rp.52.249.523 Rp.83.491.562 Rp.8.126.515.771
88 Rp.135.741.085 Rp.52.782.903 Rp.82.958.182 Rp.8.073.732.868
89 Rp.135.741.085 Rp.53.321.729 Rp.82.419.356 Rp.8.020.411.139
90 Rp.135.741.085 Rp.53.866.055 Rp.81.875.030 Rp.7.966.545.084
91 Rp.135.741.085 Rp.54.415.937 Rp.81.325.148 Rp.7.912.129.147
92 Rp.135.741.085 Rp.54.971.433 Rp.80.769.652 Rp.7.857.157.714
93 Rp.135.741.085 Rp.55.532.600 Rp.80.208.485 Rp.7.801.625.114
94 Rp.135.741.085 Rp.56.099.495 Rp.79.641.590 Rp.7.745.525.619
95 Rp.135.741.085 Rp.56.672.178 Rp.79.068.907 Rp.7.688.853.441
96 Rp.135.741.085 Rp.57.250.706 Rp.78.490.379 Rp.7.631.602.735
97 Rp.135.741.085 Rp.57.835.140 Rp.77.905.945 Rp.7.573.767.595
98 Rp.135.741.085 Rp.58.425.541 Rp.77.315.544 Rp.7.515.342.054
99 Rp.135.741.085 Rp.59.021.968 Rp.76.719.117 Rp.7.456.320.086
100 Rp.135.741.085 Rp.59.624.484 Rp.76.116.601 Rp.7.396.695.602
101 Rp.135.741.085 Rp.60.233.151 Rp.75.507.934 Rp.7.336.462.451
102 Rp.135.741.085 Rp.60.848.031 Rp.74.893.054 Rp.7.275.614.420
103 Rp.135.741.085 Rp.61.469.188 Rp.74.271.897 Rp.7.214.145.232
104 Rp.135.741.085 Rp.62.096.686 Rp.73.644.399 Rp.7.152.048.546
105 Rp.135.741.085 Rp.62.730.589 Rp.73.010.496 Rp.7.089.317.957
106 Rp.135.741.085 Rp.63.370.964 Rp.72.370.121 Rp.7.025.946.993
107 Rp.135.741.085 Rp.64.017.876 Rp.71.723.209 Rp.6.961.929.117
108 Rp.135.741.085 Rp.64.671.392 Rp.71.069.693 Rp.6.897.257.725
109 Rp.135.741.085 Rp.65.331.579 Rp.70.409.506 Rp.6.831.926.146
110 Rp.135.741.085 Rp.65.998.506 Rp.69.742.579 Rp.6.765.927.640
111 Rp.135.741.085 Rp.66.672.240 Rp.69.068.845 Rp.6.699.255.400
112 Rp.135.741.085 Rp.67.352.853 Rp.68.388.232 Rp.6.631.902.547
113 Rp.135.741.085 Rp.68.040.413 Rp.67.700.672 Rp.6.563.862.134
114 Rp.135.741.085 Rp.68.734.992 Rp.67.006.093 Rp.6.495.127.142
115 Rp.135.741.085 Rp.69.436.662 Rp.66.304.423 Rp.6.425.690.480
116 Rp.135.741.085 Rp.70.145.495 Rp.65.595.590 Rp.6.355.544.985
117 Rp.135.741.085 Rp.70.861.563 Rp.64.879.522 Rp.6.284.683.422
118 Rp.135.741.085 Rp.71.584.942 Rp.64.156.143 Rp.6.213.098.480
119 Rp.135.741.085 Rp.72.315.705 Rp.63.425.380 Rp.6.140.782.775
120 Rp.135.741.085 Rp.73.053.928 Rp.62.687.157 Rp.6.067.728.847
121 Rp.135.741.085 Rp.73.799.686 Rp.61.941.399 Rp.5.993.929.161
122 Rp.135.741.085 Rp.74.553.058 Rp.61.188.027 Rp.5.919.376.103
123 Rp.135.741.085 Rp.75.314.121 Rp.60.426.964 Rp.5.844.061.982
124 Rp.135.741.085 Rp.76.082.952 Rp.59.658.133 Rp.5.767.979.030
125 Rp.135.741.085 Rp.76.859.632 Rp.58.881.453 Rp.5.691.119.398
126 Rp.135.741.085 Rp.77.644.241 Rp.58.096.844 Rp.5.613.475.157
127 Rp.135.741.085 Rp.78.436.859 Rp.57.304.226 Rp.5.535.038.298
128 Rp.135.741.085 Rp.79.237.569 Rp.56.503.516 Rp.5.455.800.729
129 Rp.135.741.085 Rp.80.046.453 Rp.55.694.632 Rp.5.375.754.276
130 Rp.135.741.085 Rp.80.863.593 Rp.54.877.492 Rp.5.294.890.683
131 Rp.135.741.085 Rp.81.689.076 Rp.54.052.009 Rp.5.213.201.607
132 Rp.135.741.085 Rp.82.522.985 Rp.53.218.100 Rp.5.130.678.622
133 Rp.135.741.085 Rp.83.365.407 Rp.52.375.678 Rp.5.047.313.215
134 Rp.135.741.085 Rp.84.216.429 Rp.51.524.656 Rp.4.963.096.786
135 Rp.135.741.085 Rp.85.076.139 Rp.50.664.946 Rp.4.878.020.647
136 Rp.135.741.085 Rp.85.944.624 Rp.49.796.461 Rp.4.792.076.023
137 Rp.135.741.085 Rp.86.821.976 Rp.48.919.109 Rp.4.705.254.047
138 Rp.135.741.085 Rp.87.708.283 Rp.48.032.802 Rp.4.617.545.764
139 Rp.135.741.085 Rp.88.603.639 Rp.47.137.446 Rp.4.528.942.125
140 Rp.135.741.085 Rp.89.508.134 Rp.46.232.951 Rp.4.439.433.991
141 Rp.135.741.085 Rp.90.421.863 Rp.45.319.222 Rp.4.349.012.128
142 Rp.135.741.085 Rp.91.344.920 Rp.44.396.165 Rp.4.257.667.208
143 Rp.135.741.085 Rp.92.277.399 Rp.43.463.686 Rp.4.165.389.809
144 Rp.135.741.085 Rp.93.219.397 Rp.42.521.688 Rp.4.072.170.412
145 Rp.135.741.085 Rp.94.171.012 Rp.41.570.073 Rp.3.977.999.400
146 Rp.135.741.085 Rp.95.132.341 Rp.40.608.744 Rp.3.882.867.059
147 Rp.135.741.085 Rp.96.103.484 Rp.39.637.601 Rp.3.786.763.575
148 Rp.135.741.085 Rp.97.084.540 Rp.38.656.545 Rp.3.689.679.035
149 Rp.135.741.085 Rp.98.075.612 Rp.37.665.473 Rp.3.591.603.423
150 Rp.135.741.085 Rp.99.076.800 Rp.36.664.285 Rp.3.492.526.623
151 Rp.135.741.085 Rp.100.088.209 Rp.35.652.876 Rp.3.392.438.414
152 Rp.135.741.085 Rp.101.109.943 Rp.34.631.142 Rp.3.291.328.471
153 Rp.135.741.085 Rp.102.142.107 Rp.33.598.978 Rp.3.189.186.364
154 Rp.135.741.085 Rp.103.184.808 Rp.32.556.277 Rp.3.086.001.556
155 Rp.135.741.085 Rp.104.238.152 Rp.31.502.933 Rp.2.981.763.404
156 Rp.135.741.085 Rp.105.302.250 Rp.30.438.835 Rp.2.876.461.154
157 Rp.135.741.085 Rp.106.377.211 Rp.29.363.874 Rp.2.770.083.943
158 Rp.135.741.085 Rp.107.463.145 Rp.28.277.940 Rp.2.662.620.798
159 Rp.135.741.085 Rp.108.560.164 Rp.27.180.921 Rp.2.554.060.634
160 Rp.135.741.085 Rp.109.668.383 Rp.26.072.702 Rp.2.444.392.251
161 Rp.135.741.085 Rp.110.787.914 Rp.24.953.171 Rp.2.333.604.337
162 Rp.135.741.085 Rp.111.918.874 Rp.23.822.211 Rp.2.221.685.463
163 Rp.135.741.085 Rp.113.061.379 Rp.22.679.706 Rp.2.108.624.084
164 Rp.135.741.085 Rp.114.215.547 Rp.21.525.538 Rp.1.994.408.537
165 Rp.135.741.085 Rp.115.381.498 Rp.20.359.587 Rp.1.879.027.039
166 Rp.135.741.085 Rp.116.559.351 Rp.19.181.734 Rp.1.762.467.688
167 Rp.135.741.085 Rp.117.749.227 Rp.17.991.858 Rp.1.644.718.461
168 Rp.135.741.085 Rp.118.951.251 Rp.16.789.834 Rp.1.525.767.210
169 Rp.135.741.085 Rp.120.165.545 Rp.15.575.540 Rp.1.405.601.665
170 Rp.135.741.085 Rp.121.392.235 Rp.14.348.850 Rp.1.284.209.430
171 Rp.135.741.085 Rp.122.631.447 Rp.13.109.638 Rp.1.161.577.983
172 Rp.135.741.085 Rp.123.883.310 Rp.11.857.775 Rp.1.037.694.673
173 Rp.135.741.085 Rp.125.147.952 Rp.10.593.133 Rp.912.546.721
174 Rp.135.741.085 Rp.126.425.504 Rp.9.315.581 Rp.786.121.217
175 Rp.135.741.085 Rp.127.716.098 Rp.8.024.987 Rp.658.405.119
176 Rp.135.741.085 Rp.129.019.866 Rp.6.721.219 Rp.529.385.253
177 Rp.135.741.085 Rp.130.336.944 Rp.5.404.141 Rp.399.048.309
178 Rp.135.741.085 Rp.131.667.467 Rp.4.073.618 Rp.267.380.842
179 Rp.135.741.085 Rp.133.011.572 Rp.2.729.513 Rp.134.369.270
180 Rp.135.741.085 Rp.134.369.270 Rp.1.371.686 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp10jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp10jt/bln
    • 2
    • 1
    • 74
    Lihat Rincian
    Rp10jt/bln
  • 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
    Rp2,82mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp2,82mily
    • 3
    • 2
    • 112
    • 146
    Lihat Rincian
    Rp2,82mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp155mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp155mily
    • 3
    • 3
    • 2647
    • 654
    Lihat Rincian
    Rp155mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp1,6mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp1,6mily
    • 3
    • 3
    • 122
    • 140
    Lihat Rincian
    Rp1,6mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp900jt
    RUMAH Dijual
    di Jakarta Selatan
    Rp900jt
    • 2
    • 1
    • 80
    • 85
    Lihat Rincian
    Rp900jt
  • RUMAH Dijual
    di Jakarta Selatan
    Rp4,4mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp4,4mily
    • 5
    • 4
    • 135
    • 216
    Lihat Rincian
    Rp4,4mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp10,5mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp10,5mily
    • 4
    • 4
    • 365
    Lihat Rincian
    Rp10,5mily

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