Rumah Syuting Mewah Jakarta Dijual Murah Tanah Luas dg Kolam Renang

Jl. H Jebot/K Senan Jatiasih Bekasi Jawa Barat

Rp9,8mily
Bisa Nego
KPR: 81,8jt/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.9.800.000.000 Dana Tunai yang Harus Disiapkan Rp.2.940.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.7.840.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.81.867.215 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.93.253.602 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.8.535.738.376
Total Pembayaran
Rp.19.394.138.376 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.7.840.000.000
1 Rp.81.867.215 Rp.19.800.548 Rp.62.066.667 Rp.7.820.199.452
2 Rp.81.867.215 Rp.19.957.303 Rp.61.909.912 Rp.7.800.242.149
3 Rp.81.867.215 Rp.20.115.298 Rp.61.751.917 Rp.7.780.126.851
4 Rp.81.867.215 Rp.20.274.544 Rp.61.592.671 Rp.7.759.852.307
5 Rp.81.867.215 Rp.20.435.051 Rp.61.432.164 Rp.7.739.417.256
6 Rp.81.867.215 Rp.20.596.828 Rp.61.270.387 Rp.7.718.820.428
7 Rp.81.867.215 Rp.20.759.887 Rp.61.107.328 Rp.7.698.060.541
8 Rp.81.867.215 Rp.20.924.236 Rp.60.942.979 Rp.7.677.136.305
9 Rp.81.867.215 Rp.21.089.886 Rp.60.777.329 Rp.7.656.046.419
10 Rp.81.867.215 Rp.21.256.848 Rp.60.610.367 Rp.7.634.789.571
11 Rp.81.867.215 Rp.21.425.131 Rp.60.442.084 Rp.7.613.364.440
12 Rp.81.867.215 Rp.21.594.747 Rp.60.272.468 Rp.7.591.769.693
13 Rp.81.867.215 Rp.21.765.705 Rp.60.101.510 Rp.7.570.003.988
14 Rp.81.867.215 Rp.21.938.017 Rp.59.929.198 Rp.7.548.065.971
15 Rp.81.867.215 Rp.22.111.693 Rp.59.755.522 Rp.7.525.954.278
16 Rp.81.867.215 Rp.22.286.744 Rp.59.580.471 Rp.7.503.667.534
17 Rp.81.867.215 Rp.22.463.180 Rp.59.404.035 Rp.7.481.204.354
18 Rp.81.867.215 Rp.22.641.014 Rp.59.226.201 Rp.7.458.563.340
19 Rp.81.867.215 Rp.22.820.255 Rp.59.046.960 Rp.7.435.743.085
20 Rp.81.867.215 Rp.23.000.916 Rp.58.866.299 Rp.7.412.742.169
21 Rp.81.867.215 Rp.23.183.006 Rp.58.684.209 Rp.7.389.559.163
22 Rp.81.867.215 Rp.23.366.538 Rp.58.500.677 Rp.7.366.192.625
23 Rp.81.867.215 Rp.23.551.523 Rp.58.315.692 Rp.7.342.641.102
24 Rp.81.867.215 Rp.23.737.973 Rp.58.129.242 Rp.7.318.903.129
25 Rp.81.867.215 Rp.23.925.899 Rp.57.941.316 Rp.7.294.977.230
26 Rp.81.867.215 Rp.24.115.312 Rp.57.751.903 Rp.7.270.861.918
27 Rp.81.867.215 Rp.24.306.225 Rp.57.560.990 Rp.7.246.555.693
28 Rp.81.867.215 Rp.24.498.649 Rp.57.368.566 Rp.7.222.057.044
29 Rp.81.867.215 Rp.24.692.597 Rp.57.174.618 Rp.7.197.364.447
30 Rp.81.867.215 Rp.24.888.080 Rp.56.979.135 Rp.7.172.476.367
31 Rp.81.867.215 Rp.25.085.110 Rp.56.782.105 Rp.7.147.391.257
32 Rp.81.867.215 Rp.25.283.701 Rp.56.583.514 Rp.7.122.107.556
33 Rp.81.867.215 Rp.25.483.864 Rp.56.383.351 Rp.7.096.623.692
34 Rp.81.867.215 Rp.25.685.611 Rp.56.181.604 Rp.7.070.938.081
35 Rp.81.867.215 Rp.25.888.955 Rp.55.978.260 Rp.7.045.049.126
36 Rp.81.867.215 Rp.26.093.909 Rp.55.773.306 Rp.7.018.955.217
37 Rp.93.253.602 Rp.21.601.767 Rp.71.651.835 Rp.6.997.353.450
38 Rp.93.253.602 Rp.21.822.286 Rp.71.431.316 Rp.6.975.531.164
39 Rp.93.253.602 Rp.22.045.055 Rp.71.208.547 Rp.6.953.486.109
40 Rp.93.253.602 Rp.22.270.098 Rp.70.983.504 Rp.6.931.216.011
41 Rp.93.253.602 Rp.22.497.439 Rp.70.756.163 Rp.6.908.718.572
42 Rp.93.253.602 Rp.22.727.100 Rp.70.526.502 Rp.6.885.991.472
43 Rp.93.253.602 Rp.22.959.106 Rp.70.294.496 Rp.6.863.032.366
44 Rp.93.253.602 Rp.23.193.480 Rp.70.060.122 Rp.6.839.838.886
45 Rp.93.253.602 Rp.23.430.247 Rp.69.823.355 Rp.6.816.408.639
46 Rp.93.253.602 Rp.23.669.430 Rp.69.584.172 Rp.6.792.739.209
47 Rp.93.253.602 Rp.23.911.056 Rp.69.342.546 Rp.6.768.828.153
48 Rp.93.253.602 Rp.24.155.148 Rp.69.098.454 Rp.6.744.673.005
49 Rp.93.253.602 Rp.24.401.732 Rp.68.851.870 Rp.6.720.271.273
50 Rp.93.253.602 Rp.24.650.833 Rp.68.602.769 Rp.6.695.620.440
51 Rp.93.253.602 Rp.24.902.477 Rp.68.351.125 Rp.6.670.717.963
52 Rp.93.253.602 Rp.25.156.689 Rp.68.096.913 Rp.6.645.561.274
53 Rp.93.253.602 Rp.25.413.497 Rp.67.840.105 Rp.6.620.147.777
54 Rp.93.253.602 Rp.25.672.927 Rp.67.580.675 Rp.6.594.474.850
55 Rp.93.253.602 Rp.25.935.005 Rp.67.318.597 Rp.6.568.539.845
56 Rp.93.253.602 Rp.26.199.758 Rp.67.053.844 Rp.6.542.340.087
57 Rp.93.253.602 Rp.26.467.214 Rp.66.786.388 Rp.6.515.872.873
58 Rp.93.253.602 Rp.26.737.400 Rp.66.516.202 Rp.6.489.135.473
59 Rp.93.253.602 Rp.27.010.344 Rp.66.243.258 Rp.6.462.125.129
60 Rp.93.253.602 Rp.27.286.075 Rp.65.967.527 Rp.6.434.839.054
61 Rp.93.253.602 Rp.27.564.620 Rp.65.688.982 Rp.6.407.274.434
62 Rp.93.253.602 Rp.27.846.009 Rp.65.407.593 Rp.6.379.428.425
63 Rp.93.253.602 Rp.28.130.270 Rp.65.123.332 Rp.6.351.298.155
64 Rp.93.253.602 Rp.28.417.433 Rp.64.836.169 Rp.6.322.880.722
65 Rp.93.253.602 Rp.28.707.528 Rp.64.546.074 Rp.6.294.173.194
66 Rp.93.253.602 Rp.29.000.584 Rp.64.253.018 Rp.6.265.172.610
67 Rp.93.253.602 Rp.29.296.632 Rp.63.956.970 Rp.6.235.875.978
68 Rp.93.253.602 Rp.29.595.701 Rp.63.657.901 Rp.6.206.280.277
69 Rp.93.253.602 Rp.29.897.824 Rp.63.355.778 Rp.6.176.382.453
70 Rp.93.253.602 Rp.30.203.031 Rp.63.050.571 Rp.6.146.179.422
71 Rp.93.253.602 Rp.30.511.354 Rp.62.742.248 Rp.6.115.668.068
72 Rp.93.253.602 Rp.30.822.824 Rp.62.430.778 Rp.6.084.845.244
73 Rp.93.253.602 Rp.31.137.473 Rp.62.116.129 Rp.6.053.707.771
74 Rp.93.253.602 Rp.31.455.335 Rp.61.798.267 Rp.6.022.252.436
75 Rp.93.253.602 Rp.31.776.442 Rp.61.477.160 Rp.5.990.475.994
76 Rp.93.253.602 Rp.32.100.826 Rp.61.152.776 Rp.5.958.375.168
77 Rp.93.253.602 Rp.32.428.522 Rp.60.825.080 Rp.5.925.946.646
78 Rp.93.253.602 Rp.32.759.563 Rp.60.494.039 Rp.5.893.187.083
79 Rp.93.253.602 Rp.33.093.984 Rp.60.159.618 Rp.5.860.093.099
80 Rp.93.253.602 Rp.33.431.818 Rp.59.821.784 Rp.5.826.661.281
81 Rp.93.253.602 Rp.33.773.101 Rp.59.480.501 Rp.5.792.888.180
82 Rp.93.253.602 Rp.34.117.868 Rp.59.135.734 Rp.5.758.770.312
83 Rp.93.253.602 Rp.34.466.155 Rp.58.787.447 Rp.5.724.304.157
84 Rp.93.253.602 Rp.34.817.997 Rp.58.435.605 Rp.5.689.486.160
85 Rp.93.253.602 Rp.35.173.431 Rp.58.080.171 Rp.5.654.312.729
86 Rp.93.253.602 Rp.35.532.493 Rp.57.721.109 Rp.5.618.780.236
87 Rp.93.253.602 Rp.35.895.220 Rp.57.358.382 Rp.5.582.885.016
88 Rp.93.253.602 Rp.36.261.651 Rp.56.991.951 Rp.5.546.623.365
89 Rp.93.253.602 Rp.36.631.822 Rp.56.621.780 Rp.5.509.991.543
90 Rp.93.253.602 Rp.37.005.772 Rp.56.247.830 Rp.5.472.985.771
91 Rp.93.253.602 Rp.37.383.539 Rp.55.870.063 Rp.5.435.602.232
92 Rp.93.253.602 Rp.37.765.163 Rp.55.488.439 Rp.5.397.837.069
93 Rp.93.253.602 Rp.38.150.682 Rp.55.102.920 Rp.5.359.686.387
94 Rp.93.253.602 Rp.38.540.137 Rp.54.713.465 Rp.5.321.146.250
95 Rp.93.253.602 Rp.38.933.567 Rp.54.320.035 Rp.5.282.212.683
96 Rp.93.253.602 Rp.39.331.014 Rp.53.922.588 Rp.5.242.881.669
97 Rp.93.253.602 Rp.39.732.518 Rp.53.521.084 Rp.5.203.149.151
98 Rp.93.253.602 Rp.40.138.121 Rp.53.115.481 Rp.5.163.011.030
99 Rp.93.253.602 Rp.40.547.864 Rp.52.705.738 Rp.5.122.463.166
100 Rp.93.253.602 Rp.40.961.791 Rp.52.291.811 Rp.5.081.501.375
101 Rp.93.253.602 Rp.41.379.942 Rp.51.873.660 Rp.5.040.121.433
102 Rp.93.253.602 Rp.41.802.362 Rp.51.451.240 Rp.4.998.319.071
103 Rp.93.253.602 Rp.42.229.095 Rp.51.024.507 Rp.4.956.089.976
104 Rp.93.253.602 Rp.42.660.183 Rp.50.593.419 Rp.4.913.429.793
105 Rp.93.253.602 Rp.43.095.673 Rp.50.157.929 Rp.4.870.334.120
106 Rp.93.253.602 Rp.43.535.608 Rp.49.717.994 Rp.4.826.798.512
107 Rp.93.253.602 Rp.43.980.034 Rp.49.273.568 Rp.4.782.818.478
108 Rp.93.253.602 Rp.44.428.997 Rp.48.824.605 Rp.4.738.389.481
109 Rp.93.253.602 Rp.44.882.543 Rp.48.371.059 Rp.4.693.506.938
110 Rp.93.253.602 Rp.45.340.719 Rp.47.912.883 Rp.4.648.166.219
111 Rp.93.253.602 Rp.45.803.572 Rp.47.450.030 Rp.4.602.362.647
112 Rp.93.253.602 Rp.46.271.150 Rp.46.982.452 Rp.4.556.091.497
113 Rp.93.253.602 Rp.46.743.501 Rp.46.510.101 Rp.4.509.347.996
114 Rp.93.253.602 Rp.47.220.675 Rp.46.032.927 Rp.4.462.127.321
115 Rp.93.253.602 Rp.47.702.719 Rp.45.550.883 Rp.4.414.424.602
116 Rp.93.253.602 Rp.48.189.684 Rp.45.063.918 Rp.4.366.234.918
117 Rp.93.253.602 Rp.48.681.621 Rp.44.571.981 Rp.4.317.553.297
118 Rp.93.253.602 Rp.49.178.579 Rp.44.075.023 Rp.4.268.374.718
119 Rp.93.253.602 Rp.49.680.610 Rp.43.572.992 Rp.4.218.694.108
120 Rp.93.253.602 Rp.50.187.766 Rp.43.065.836 Rp.4.168.506.342
121 Rp.93.253.602 Rp.50.700.100 Rp.42.553.502 Rp.4.117.806.242
122 Rp.93.253.602 Rp.51.217.663 Rp.42.035.939 Rp.4.066.588.579
123 Rp.93.253.602 Rp.51.740.510 Rp.41.513.092 Rp.4.014.848.069
124 Rp.93.253.602 Rp.52.268.695 Rp.40.984.907 Rp.3.962.579.374
125 Rp.93.253.602 Rp.52.802.271 Rp.40.451.331 Rp.3.909.777.103
126 Rp.93.253.602 Rp.53.341.294 Rp.39.912.308 Rp.3.856.435.809
127 Rp.93.253.602 Rp.53.885.820 Rp.39.367.782 Rp.3.802.549.989
128 Rp.93.253.602 Rp.54.435.904 Rp.38.817.698 Rp.3.748.114.085
129 Rp.93.253.602 Rp.54.991.604 Rp.38.261.998 Rp.3.693.122.481
130 Rp.93.253.602 Rp.55.552.977 Rp.37.700.625 Rp.3.637.569.504
131 Rp.93.253.602 Rp.56.120.080 Rp.37.133.522 Rp.3.581.449.424
132 Rp.93.253.602 Rp.56.692.972 Rp.36.560.630 Rp.3.524.756.452
133 Rp.93.253.602 Rp.57.271.713 Rp.35.981.889 Rp.3.467.484.739
134 Rp.93.253.602 Rp.57.856.362 Rp.35.397.240 Rp.3.409.628.377
135 Rp.93.253.602 Rp.58.446.979 Rp.34.806.623 Rp.3.351.181.398
136 Rp.93.253.602 Rp.59.043.625 Rp.34.209.977 Rp.3.292.137.773
137 Rp.93.253.602 Rp.59.646.362 Rp.33.607.240 Rp.3.232.491.411
138 Rp.93.253.602 Rp.60.255.252 Rp.32.998.350 Rp.3.172.236.159
139 Rp.93.253.602 Rp.60.870.358 Rp.32.383.244 Rp.3.111.365.801
140 Rp.93.253.602 Rp.61.491.743 Rp.31.761.859 Rp.3.049.874.058
141 Rp.93.253.602 Rp.62.119.471 Rp.31.134.131 Rp.2.987.754.587
142 Rp.93.253.602 Rp.62.753.607 Rp.30.499.995 Rp.2.925.000.980
143 Rp.93.253.602 Rp.63.394.217 Rp.29.859.385 Rp.2.861.606.763
144 Rp.93.253.602 Rp.64.041.366 Rp.29.212.236 Rp.2.797.565.397
145 Rp.93.253.602 Rp.64.695.122 Rp.28.558.480 Rp.2.732.870.275
146 Rp.93.253.602 Rp.65.355.551 Rp.27.898.051 Rp.2.667.514.724
147 Rp.93.253.602 Rp.66.022.723 Rp.27.230.879 Rp.2.601.492.001
148 Rp.93.253.602 Rp.66.696.704 Rp.26.556.898 Rp.2.534.795.297
149 Rp.93.253.602 Rp.67.377.567 Rp.25.876.035 Rp.2.467.417.730
150 Rp.93.253.602 Rp.68.065.379 Rp.25.188.223 Rp.2.399.352.351
151 Rp.93.253.602 Rp.68.760.213 Rp.24.493.389 Rp.2.330.592.138
152 Rp.93.253.602 Rp.69.462.141 Rp.23.791.461 Rp.2.261.129.997
153 Rp.93.253.602 Rp.70.171.233 Rp.23.082.369 Rp.2.190.958.764
154 Rp.93.253.602 Rp.70.887.565 Rp.22.366.037 Rp.2.120.071.199
155 Rp.93.253.602 Rp.71.611.209 Rp.21.642.393 Rp.2.048.459.990
156 Rp.93.253.602 Rp.72.342.240 Rp.20.911.362 Rp.1.976.117.750
157 Rp.93.253.602 Rp.73.080.733 Rp.20.172.869 Rp.1.903.037.017
158 Rp.93.253.602 Rp.73.826.766 Rp.19.426.836 Rp.1.829.210.251
159 Rp.93.253.602 Rp.74.580.414 Rp.18.673.188 Rp.1.754.629.837
160 Rp.93.253.602 Rp.75.341.756 Rp.17.911.846 Rp.1.679.288.081
161 Rp.93.253.602 Rp.76.110.870 Rp.17.142.732 Rp.1.603.177.211
162 Rp.93.253.602 Rp.76.887.835 Rp.16.365.767 Rp.1.526.289.376
163 Rp.93.253.602 Rp.77.672.731 Rp.15.580.871 Rp.1.448.616.645
164 Rp.93.253.602 Rp.78.465.640 Rp.14.787.962 Rp.1.370.151.005
165 Rp.93.253.602 Rp.79.266.644 Rp.13.986.958 Rp.1.290.884.361
166 Rp.93.253.602 Rp.80.075.824 Rp.13.177.778 Rp.1.210.808.537
167 Rp.93.253.602 Rp.80.893.265 Rp.12.360.337 Rp.1.129.915.272
168 Rp.93.253.602 Rp.81.719.050 Rp.11.534.552 Rp.1.048.196.222
169 Rp.93.253.602 Rp.82.553.266 Rp.10.700.336 Rp.965.642.956
170 Rp.93.253.602 Rp.83.395.997 Rp.9.857.605 Rp.882.246.959
171 Rp.93.253.602 Rp.84.247.331 Rp.9.006.271 Rp.797.999.628
172 Rp.93.253.602 Rp.85.107.356 Rp.8.146.246 Rp.712.892.272
173 Rp.93.253.602 Rp.85.976.160 Rp.7.277.442 Rp.626.916.112
174 Rp.93.253.602 Rp.86.853.833 Rp.6.399.769 Rp.540.062.279
175 Rp.93.253.602 Rp.87.740.466 Rp.5.513.136 Rp.452.321.813
176 Rp.93.253.602 Rp.88.636.150 Rp.4.617.452 Rp.363.685.663
177 Rp.93.253.602 Rp.89.540.978 Rp.3.712.624 Rp.274.144.685
178 Rp.93.253.602 Rp.90.455.042 Rp.2.798.560 Rp.183.689.643
179 Rp.93.253.602 Rp.91.378.437 Rp.1.875.165 Rp.92.311.206
180 Rp.93.253.602 Rp.92.311.206 Rp.942.344 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bekasi
    Rp739jt
    RUMAH Dijual
    di Bekasi
    Rp739jt
    • 2
    • 1
    • 77
    • 50
    Lihat Rincian
    Rp739jt
  • RUMAH Dijual
    di Bekasi
    Rp375jt
    RUMAH Dijual
    di Bekasi
    Rp375jt
    • 3
    • 2
    • 60
    • 48
    Lihat Rincian
    Rp375jt
  • RUMAH Dijual
    di Bekasi
    Rp565jt
    RUMAH Dijual
    di Bekasi
    Rp565jt
    • 2
    • 1
    • 106
    • 45
    Lihat Rincian
    Rp565jt
  • RUMAH Dijual
    di Bekasi
    Rp1,3mily
    RUMAH Dijual
    di Bekasi
    Rp1,3mily
    • 4
    • 2
    • 120
    • 150
    Lihat Rincian
    Rp1,3mily
  • RUMAH Dijual
    di Bekasi
    Rp730jt
    RUMAH Dijual
    di Bekasi
    Rp730jt
    • 3
    • 2
    • 77
    • 50
    Lihat Rincian
    Rp730jt
  • APARTEMEN Dijual
    di Bekasi
    Rp269jt
    APARTEMEN Dijual
    di Bekasi
    Rp269jt
    • 2
    • 1
    • 50
    Lihat Rincian
    Rp269jt
  • RUMAH Dijual
    di Bekasi
    Rp380jt
    RUMAH Dijual
    di Bekasi
    Rp380jt
    • 2
    • 1
    • 96
    • 45
    Lihat Rincian
    Rp380jt
  • APARTEMEN Dijual
    di Bekasi
    Rp279jt
    APARTEMEN Dijual
    di Bekasi
    Rp279jt
    • 1
    • 1
    • 26
    Lihat Rincian
    Rp279jt

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