Perumahan Gapura Indah

Perumahan Gapura Indah

Gapura Indah Jl. Raya Garut Bandung Gandamekar, Kadungora Garut Jawa Barat

Rp245jt
Pemilik Langsung
KPR: 2,04jt/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.245.000.000 Dana Tunai yang Harus Disiapkan Rp.73.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.196.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.2.046.680 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.2.331.340 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.213.393.533
Total Pembayaran
Rp.484.853.533 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.196.000.000
1 Rp.2.046.680 Rp.495.013 Rp.1.551.667 Rp.195.504.987
2 Rp.2.046.680 Rp.498.932 Rp.1.547.748 Rp.195.006.055
3 Rp.2.046.680 Rp.502.882 Rp.1.543.798 Rp.194.503.173
4 Rp.2.046.680 Rp.506.863 Rp.1.539.817 Rp.193.996.310
5 Rp.2.046.680 Rp.510.876 Rp.1.535.804 Rp.193.485.434
6 Rp.2.046.680 Rp.514.920 Rp.1.531.760 Rp.192.970.514
7 Rp.2.046.680 Rp.518.997 Rp.1.527.683 Rp.192.451.517
8 Rp.2.046.680 Rp.523.105 Rp.1.523.575 Rp.191.928.412
9 Rp.2.046.680 Rp.527.247 Rp.1.519.433 Rp.191.401.165
10 Rp.2.046.680 Rp.531.421 Rp.1.515.259 Rp.190.869.744
11 Rp.2.046.680 Rp.535.628 Rp.1.511.052 Rp.190.334.116
12 Rp.2.046.680 Rp.539.868 Rp.1.506.812 Rp.189.794.248
13 Rp.2.046.680 Rp.544.142 Rp.1.502.538 Rp.189.250.106
14 Rp.2.046.680 Rp.548.450 Rp.1.498.230 Rp.188.701.656
15 Rp.2.046.680 Rp.552.792 Rp.1.493.888 Rp.188.148.864
16 Rp.2.046.680 Rp.557.168 Rp.1.489.512 Rp.187.591.696
17 Rp.2.046.680 Rp.561.579 Rp.1.485.101 Rp.187.030.117
18 Rp.2.046.680 Rp.566.025 Rp.1.480.655 Rp.186.464.092
19 Rp.2.046.680 Rp.570.506 Rp.1.476.174 Rp.185.893.586
20 Rp.2.046.680 Rp.575.022 Rp.1.471.658 Rp.185.318.564
21 Rp.2.046.680 Rp.579.575 Rp.1.467.105 Rp.184.738.989
22 Rp.2.046.680 Rp.584.163 Rp.1.462.517 Rp.184.154.826
23 Rp.2.046.680 Rp.588.788 Rp.1.457.892 Rp.183.566.038
24 Rp.2.046.680 Rp.593.449 Rp.1.453.231 Rp.182.972.589
25 Rp.2.046.680 Rp.598.147 Rp.1.448.533 Rp.182.374.442
26 Rp.2.046.680 Rp.602.882 Rp.1.443.798 Rp.181.771.560
27 Rp.2.046.680 Rp.607.655 Rp.1.439.025 Rp.181.163.905
28 Rp.2.046.680 Rp.612.466 Rp.1.434.214 Rp.180.551.439
29 Rp.2.046.680 Rp.617.314 Rp.1.429.366 Rp.179.934.125
30 Rp.2.046.680 Rp.622.202 Rp.1.424.478 Rp.179.311.923
31 Rp.2.046.680 Rp.627.127 Rp.1.419.553 Rp.178.684.796
32 Rp.2.046.680 Rp.632.092 Rp.1.414.588 Rp.178.052.704
33 Rp.2.046.680 Rp.637.096 Rp.1.409.584 Rp.177.415.608
34 Rp.2.046.680 Rp.642.140 Rp.1.404.540 Rp.176.773.468
35 Rp.2.046.680 Rp.647.223 Rp.1.399.457 Rp.176.126.245
36 Rp.2.046.680 Rp.652.347 Rp.1.394.333 Rp.175.473.898
37 Rp.2.331.340 Rp.540.044 Rp.1.791.296 Rp.174.933.854
38 Rp.2.331.340 Rp.545.557 Rp.1.785.783 Rp.174.388.297
39 Rp.2.331.340 Rp.551.126 Rp.1.780.214 Rp.173.837.171
40 Rp.2.331.340 Rp.556.752 Rp.1.774.588 Rp.173.280.419
41 Rp.2.331.340 Rp.562.436 Rp.1.768.904 Rp.172.717.983
42 Rp.2.331.340 Rp.568.177 Rp.1.763.163 Rp.172.149.806
43 Rp.2.331.340 Rp.573.977 Rp.1.757.363 Rp.171.575.829
44 Rp.2.331.340 Rp.579.837 Rp.1.751.503 Rp.170.995.992
45 Rp.2.331.340 Rp.585.756 Rp.1.745.584 Rp.170.410.236
46 Rp.2.331.340 Rp.591.736 Rp.1.739.604 Rp.169.818.500
47 Rp.2.331.340 Rp.597.776 Rp.1.733.564 Rp.169.220.724
48 Rp.2.331.340 Rp.603.878 Rp.1.727.462 Rp.168.616.846
49 Rp.2.331.340 Rp.610.043 Rp.1.721.297 Rp.168.006.803
50 Rp.2.331.340 Rp.616.271 Rp.1.715.069 Rp.167.390.532
51 Rp.2.331.340 Rp.622.562 Rp.1.708.778 Rp.166.767.970
52 Rp.2.331.340 Rp.628.917 Rp.1.702.423 Rp.166.139.053
53 Rp.2.331.340 Rp.635.337 Rp.1.696.003 Rp.165.503.716
54 Rp.2.331.340 Rp.641.823 Rp.1.689.517 Rp.164.861.893
55 Rp.2.331.340 Rp.648.375 Rp.1.682.965 Rp.164.213.518
56 Rp.2.331.340 Rp.654.994 Rp.1.676.346 Rp.163.558.524
57 Rp.2.331.340 Rp.661.680 Rp.1.669.660 Rp.162.896.844
58 Rp.2.331.340 Rp.668.435 Rp.1.662.905 Rp.162.228.409
59 Rp.2.331.340 Rp.675.258 Rp.1.656.082 Rp.161.553.151
60 Rp.2.331.340 Rp.682.152 Rp.1.649.188 Rp.160.870.999
61 Rp.2.331.340 Rp.689.115 Rp.1.642.225 Rp.160.181.884
62 Rp.2.331.340 Rp.696.150 Rp.1.635.190 Rp.159.485.734
63 Rp.2.331.340 Rp.703.256 Rp.1.628.084 Rp.158.782.478
64 Rp.2.331.340 Rp.710.436 Rp.1.620.904 Rp.158.072.042
65 Rp.2.331.340 Rp.717.688 Rp.1.613.652 Rp.157.354.354
66 Rp.2.331.340 Rp.725.014 Rp.1.606.326 Rp.156.629.340
67 Rp.2.331.340 Rp.732.415 Rp.1.598.925 Rp.155.896.925
68 Rp.2.331.340 Rp.739.892 Rp.1.591.448 Rp.155.157.033
69 Rp.2.331.340 Rp.747.445 Rp.1.583.895 Rp.154.409.588
70 Rp.2.331.340 Rp.755.075 Rp.1.576.265 Rp.153.654.513
71 Rp.2.331.340 Rp.762.784 Rp.1.568.556 Rp.152.891.729
72 Rp.2.331.340 Rp.770.570 Rp.1.560.770 Rp.152.121.159
73 Rp.2.331.340 Rp.778.437 Rp.1.552.903 Rp.151.342.722
74 Rp.2.331.340 Rp.786.383 Rp.1.544.957 Rp.150.556.339
75 Rp.2.331.340 Rp.794.411 Rp.1.536.929 Rp.149.761.928
76 Rp.2.331.340 Rp.802.520 Rp.1.528.820 Rp.148.959.408
77 Rp.2.331.340 Rp.810.713 Rp.1.520.627 Rp.148.148.695
78 Rp.2.331.340 Rp.818.989 Rp.1.512.351 Rp.147.329.706
79 Rp.2.331.340 Rp.827.349 Rp.1.503.991 Rp.146.502.357
80 Rp.2.331.340 Rp.835.795 Rp.1.495.545 Rp.145.666.562
81 Rp.2.331.340 Rp.844.327 Rp.1.487.013 Rp.144.822.235
82 Rp.2.331.340 Rp.852.946 Rp.1.478.394 Rp.143.969.289
83 Rp.2.331.340 Rp.861.654 Rp.1.469.686 Rp.143.107.635
84 Rp.2.331.340 Rp.870.450 Rp.1.460.890 Rp.142.237.185
85 Rp.2.331.340 Rp.879.335 Rp.1.452.005 Rp.141.357.850
86 Rp.2.331.340 Rp.888.312 Rp.1.443.028 Rp.140.469.538
87 Rp.2.331.340 Rp.897.380 Rp.1.433.960 Rp.139.572.158
88 Rp.2.331.340 Rp.906.541 Rp.1.424.799 Rp.138.665.617
89 Rp.2.331.340 Rp.915.795 Rp.1.415.545 Rp.137.749.822
90 Rp.2.331.340 Rp.925.144 Rp.1.406.196 Rp.136.824.678
91 Rp.2.331.340 Rp.934.588 Rp.1.396.752 Rp.135.890.090
92 Rp.2.331.340 Rp.944.129 Rp.1.387.211 Rp.134.945.961
93 Rp.2.331.340 Rp.953.767 Rp.1.377.573 Rp.133.992.194
94 Rp.2.331.340 Rp.963.503 Rp.1.367.837 Rp.133.028.691
95 Rp.2.331.340 Rp.973.339 Rp.1.358.001 Rp.132.055.352
96 Rp.2.331.340 Rp.983.275 Rp.1.348.065 Rp.131.072.077
97 Rp.2.331.340 Rp.993.313 Rp.1.338.027 Rp.130.078.764
98 Rp.2.331.340 Rp.1.003.453 Rp.1.327.887 Rp.129.075.311
99 Rp.2.331.340 Rp.1.013.696 Rp.1.317.644 Rp.128.061.615
100 Rp.2.331.340 Rp.1.024.044 Rp.1.307.296 Rp.127.037.571
101 Rp.2.331.340 Rp.1.034.498 Rp.1.296.842 Rp.126.003.073
102 Rp.2.331.340 Rp.1.045.059 Rp.1.286.281 Rp.124.958.014
103 Rp.2.331.340 Rp.1.055.727 Rp.1.275.613 Rp.123.902.287
104 Rp.2.331.340 Rp.1.066.504 Rp.1.264.836 Rp.122.835.783
105 Rp.2.331.340 Rp.1.077.391 Rp.1.253.949 Rp.121.758.392
106 Rp.2.331.340 Rp.1.088.390 Rp.1.242.950 Rp.120.670.002
107 Rp.2.331.340 Rp.1.099.500 Rp.1.231.840 Rp.119.570.502
108 Rp.2.331.340 Rp.1.110.724 Rp.1.220.616 Rp.118.459.778
109 Rp.2.331.340 Rp.1.122.063 Rp.1.209.277 Rp.117.337.715
110 Rp.2.331.340 Rp.1.133.517 Rp.1.197.823 Rp.116.204.198
111 Rp.2.331.340 Rp.1.145.089 Rp.1.186.251 Rp.115.059.109
112 Rp.2.331.340 Rp.1.156.778 Rp.1.174.562 Rp.113.902.331
113 Rp.2.331.340 Rp.1.168.587 Rp.1.162.753 Rp.112.733.744
114 Rp.2.331.340 Rp.1.180.516 Rp.1.150.824 Rp.111.553.228
115 Rp.2.331.340 Rp.1.192.567 Rp.1.138.773 Rp.110.360.661
116 Rp.2.331.340 Rp.1.204.742 Rp.1.126.598 Rp.109.155.919
117 Rp.2.331.340 Rp.1.217.040 Rp.1.114.300 Rp.107.938.879
118 Rp.2.331.340 Rp.1.229.464 Rp.1.101.876 Rp.106.709.415
119 Rp.2.331.340 Rp.1.242.015 Rp.1.089.325 Rp.105.467.400
120 Rp.2.331.340 Rp.1.254.694 Rp.1.076.646 Rp.104.212.706
121 Rp.2.331.340 Rp.1.267.502 Rp.1.063.838 Rp.102.945.204
122 Rp.2.331.340 Rp.1.280.441 Rp.1.050.899 Rp.101.664.763
123 Rp.2.331.340 Rp.1.293.512 Rp.1.037.828 Rp.100.371.251
124 Rp.2.331.340 Rp.1.306.717 Rp.1.024.623 Rp.99.064.534
125 Rp.2.331.340 Rp.1.320.056 Rp.1.011.284 Rp.97.744.478
126 Rp.2.331.340 Rp.1.333.532 Rp.997.808 Rp.96.410.946
127 Rp.2.331.340 Rp.1.347.145 Rp.984.195 Rp.95.063.801
128 Rp.2.331.340 Rp.1.360.897 Rp.970.443 Rp.93.702.904
129 Rp.2.331.340 Rp.1.374.790 Rp.956.550 Rp.92.328.114
130 Rp.2.331.340 Rp.1.388.824 Rp.942.516 Rp.90.939.290
131 Rp.2.331.340 Rp.1.403.001 Rp.928.339 Rp.89.536.289
132 Rp.2.331.340 Rp.1.417.324 Rp.914.016 Rp.88.118.965
133 Rp.2.331.340 Rp.1.431.792 Rp.899.548 Rp.86.687.173
134 Rp.2.331.340 Rp.1.446.408 Rp.884.932 Rp.85.240.765
135 Rp.2.331.340 Rp.1.461.174 Rp.870.166 Rp.83.779.591
136 Rp.2.331.340 Rp.1.476.090 Rp.855.250 Rp.82.303.501
137 Rp.2.331.340 Rp.1.491.158 Rp.840.182 Rp.80.812.343
138 Rp.2.331.340 Rp.1.506.381 Rp.824.959 Rp.79.305.962
139 Rp.2.331.340 Rp.1.521.758 Rp.809.582 Rp.77.784.204
140 Rp.2.331.340 Rp.1.537.293 Rp.794.047 Rp.76.246.911
141 Rp.2.331.340 Rp.1.552.986 Rp.778.354 Rp.74.693.925
142 Rp.2.331.340 Rp.1.568.840 Rp.762.500 Rp.73.125.085
143 Rp.2.331.340 Rp.1.584.855 Rp.746.485 Rp.71.540.230
144 Rp.2.331.340 Rp.1.601.033 Rp.730.307 Rp.69.939.197
145 Rp.2.331.340 Rp.1.617.377 Rp.713.963 Rp.68.321.820
146 Rp.2.331.340 Rp.1.633.888 Rp.697.452 Rp.66.687.932
147 Rp.2.331.340 Rp.1.650.567 Rp.680.773 Rp.65.037.365
148 Rp.2.331.340 Rp.1.667.417 Rp.663.923 Rp.63.369.948
149 Rp.2.331.340 Rp.1.684.438 Rp.646.902 Rp.61.685.510
150 Rp.2.331.340 Rp.1.701.634 Rp.629.706 Rp.59.983.876
151 Rp.2.331.340 Rp.1.719.005 Rp.612.335 Rp.58.264.871
152 Rp.2.331.340 Rp.1.736.553 Rp.594.787 Rp.56.528.318
153 Rp.2.331.340 Rp.1.754.280 Rp.577.060 Rp.54.774.038
154 Rp.2.331.340 Rp.1.772.188 Rp.559.152 Rp.53.001.850
155 Rp.2.331.340 Rp.1.790.279 Rp.541.061 Rp.51.211.571
156 Rp.2.331.340 Rp.1.808.555 Rp.522.785 Rp.49.403.016
157 Rp.2.331.340 Rp.1.827.018 Rp.504.322 Rp.47.575.998
158 Rp.2.331.340 Rp.1.845.668 Rp.485.672 Rp.45.730.330
159 Rp.2.331.340 Rp.1.864.510 Rp.466.830 Rp.43.865.820
160 Rp.2.331.340 Rp.1.883.543 Rp.447.797 Rp.41.982.277
161 Rp.2.331.340 Rp.1.902.771 Rp.428.569 Rp.40.079.506
162 Rp.2.331.340 Rp.1.922.195 Rp.409.145 Rp.38.157.311
163 Rp.2.331.340 Rp.1.941.817 Rp.389.523 Rp.36.215.494
164 Rp.2.331.340 Rp.1.961.640 Rp.369.700 Rp.34.253.854
165 Rp.2.331.340 Rp.1.981.665 Rp.349.675 Rp.32.272.189
166 Rp.2.331.340 Rp.2.001.895 Rp.329.445 Rp.30.270.294
167 Rp.2.331.340 Rp.2.022.331 Rp.309.009 Rp.28.247.963
168 Rp.2.331.340 Rp.2.042.975 Rp.288.365 Rp.26.204.988
169 Rp.2.331.340 Rp.2.063.831 Rp.267.509 Rp.24.141.157
170 Rp.2.331.340 Rp.2.084.899 Rp.246.441 Rp.22.056.258
171 Rp.2.331.340 Rp.2.106.182 Rp.225.158 Rp.19.950.076
172 Rp.2.331.340 Rp.2.127.683 Rp.203.657 Rp.17.822.393
173 Rp.2.331.340 Rp.2.149.403 Rp.181.937 Rp.15.672.990
174 Rp.2.331.340 Rp.2.171.345 Rp.159.995 Rp.13.501.645
175 Rp.2.331.340 Rp.2.193.511 Rp.137.829 Rp.11.308.134
176 Rp.2.331.340 Rp.2.215.903 Rp.115.437 Rp.9.092.231
177 Rp.2.331.340 Rp.2.238.523 Rp.92.817 Rp.6.853.708
178 Rp.2.331.340 Rp.2.261.375 Rp.69.965 Rp.4.592.333
179 Rp.2.331.340 Rp.2.284.460 Rp.46.880 Rp.2.307.873
180 Rp.2.331.340 Rp.2.307.873 Rp.23.560 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Disewa
    di Garut
    Rp32,5jt/thn
    RUKO Disewa
    di Garut
    Rp32,5jt/thn
    • 1
    • 47
    • 75
    Lihat Rincian
    Rp32,5jt/thn
  • TANAH Dijual
    di Garut
    Rp3mily
    TANAH Dijual
    di Garut
    Rp3mily
    • 12000
    Lihat Rincian
    Rp3mily
  • RUMAH Dijual
    di Cimahi
    Rp775jt
    RUMAH Dijual
    di Cimahi
    Rp775jt
    • 3
    • 2
    • 120
    • 65
    Lihat Rincian
    Rp775jt
  • RUMAH Dijual
    di Garut
    Rp398jt
    RUMAH Dijual
    di Garut
    Rp398jt
    • 3
    • 2
    • 72
    • 38
    Lihat Rincian
    Rp398jt
  • RUMAH Dijual
    di Garut
    Rp378jt
    RUMAH Dijual
    di Garut
    Rp378jt
    • 2
    • 1
    • 72
    • 38
    Lihat Rincian
    Rp378jt
  • VILA Dijual
    di Garut
    Rp378jt
    VILA Dijual
    di Garut
    Rp378jt
    • 2
    • 1
    • 72
    • 38
    Lihat Rincian
    Rp378jt
  • RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    • 4
    • 3
    • 385
    • 300
    Lihat Rincian
    Rp3,1mily
  • KOST Disewa
    di Bandung
    Rp3,5jt/bln
    KOST Disewa
    di Bandung
    Rp3,5jt/bln
    • 1
    • 1
    • 40
    Lihat Rincian
    Rp3,5jt/bln