Perumahan Halimun Katapang

Dijual Rumah Nyaman di Halimun Katapang Bandung

Halimun Katapang Jl. Gandasoli Katapang Katapang Bandung Jawa Barat

Rp255jt
KPR: 2,13jt/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.255.000.000 Dana Tunai yang Harus Disiapkan Rp.76.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.204.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.2.130.218 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.2.426.497 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.222.103.417
Total Pembayaran
Rp.504.643.417 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.204.000.000
1 Rp.2.130.218 Rp.515.218 Rp.1.615.000 Rp.203.484.782
2 Rp.2.130.218 Rp.519.297 Rp.1.610.921 Rp.202.965.485
3 Rp.2.130.218 Rp.523.408 Rp.1.606.810 Rp.202.442.077
4 Rp.2.130.218 Rp.527.552 Rp.1.602.666 Rp.201.914.525
5 Rp.2.130.218 Rp.531.728 Rp.1.598.490 Rp.201.382.797
6 Rp.2.130.218 Rp.535.938 Rp.1.594.280 Rp.200.846.859
7 Rp.2.130.218 Rp.540.180 Rp.1.590.038 Rp.200.306.679
8 Rp.2.130.218 Rp.544.457 Rp.1.585.761 Rp.199.762.222
9 Rp.2.130.218 Rp.548.767 Rp.1.581.451 Rp.199.213.455
10 Rp.2.130.218 Rp.553.111 Rp.1.577.107 Rp.198.660.344
11 Rp.2.130.218 Rp.557.490 Rp.1.572.728 Rp.198.102.854
12 Rp.2.130.218 Rp.561.904 Rp.1.568.314 Rp.197.540.950
13 Rp.2.130.218 Rp.566.352 Rp.1.563.866 Rp.196.974.598
14 Rp.2.130.218 Rp.570.836 Rp.1.559.382 Rp.196.403.762
15 Rp.2.130.218 Rp.575.355 Rp.1.554.863 Rp.195.828.407
16 Rp.2.130.218 Rp.579.910 Rp.1.550.308 Rp.195.248.497
17 Rp.2.130.218 Rp.584.501 Rp.1.545.717 Rp.194.663.996
18 Rp.2.130.218 Rp.589.128 Rp.1.541.090 Rp.194.074.868
19 Rp.2.130.218 Rp.593.792 Rp.1.536.426 Rp.193.481.076
20 Rp.2.130.218 Rp.598.493 Rp.1.531.725 Rp.192.882.583
21 Rp.2.130.218 Rp.603.231 Rp.1.526.987 Rp.192.279.352
22 Rp.2.130.218 Rp.608.006 Rp.1.522.212 Rp.191.671.346
23 Rp.2.130.218 Rp.612.820 Rp.1.517.398 Rp.191.058.526
24 Rp.2.130.218 Rp.617.671 Rp.1.512.547 Rp.190.440.855
25 Rp.2.130.218 Rp.622.561 Rp.1.507.657 Rp.189.818.294
26 Rp.2.130.218 Rp.627.490 Rp.1.502.728 Rp.189.190.804
27 Rp.2.130.218 Rp.632.457 Rp.1.497.761 Rp.188.558.347
28 Rp.2.130.218 Rp.637.464 Rp.1.492.754 Rp.187.920.883
29 Rp.2.130.218 Rp.642.511 Rp.1.487.707 Rp.187.278.372
30 Rp.2.130.218 Rp.647.598 Rp.1.482.620 Rp.186.630.774
31 Rp.2.130.218 Rp.652.724 Rp.1.477.494 Rp.185.978.050
32 Rp.2.130.218 Rp.657.892 Rp.1.472.326 Rp.185.320.158
33 Rp.2.130.218 Rp.663.100 Rp.1.467.118 Rp.184.657.058
34 Rp.2.130.218 Rp.668.350 Rp.1.461.868 Rp.183.988.708
35 Rp.2.130.218 Rp.673.641 Rp.1.456.577 Rp.183.315.067
36 Rp.2.130.218 Rp.678.974 Rp.1.451.244 Rp.182.636.093
37 Rp.2.426.497 Rp.562.087 Rp.1.864.410 Rp.182.074.006
38 Rp.2.426.497 Rp.567.825 Rp.1.858.672 Rp.181.506.181
39 Rp.2.426.497 Rp.573.621 Rp.1.852.876 Rp.180.932.560
40 Rp.2.426.497 Rp.579.477 Rp.1.847.020 Rp.180.353.083
41 Rp.2.426.497 Rp.585.393 Rp.1.841.104 Rp.179.767.690
42 Rp.2.426.497 Rp.591.368 Rp.1.835.129 Rp.179.176.322
43 Rp.2.426.497 Rp.597.405 Rp.1.829.092 Rp.178.578.917
44 Rp.2.426.497 Rp.603.504 Rp.1.822.993 Rp.177.975.413
45 Rp.2.426.497 Rp.609.665 Rp.1.816.832 Rp.177.365.748
46 Rp.2.426.497 Rp.615.888 Rp.1.810.609 Rp.176.749.860
47 Rp.2.426.497 Rp.622.176 Rp.1.804.321 Rp.176.127.684
48 Rp.2.426.497 Rp.628.527 Rp.1.797.970 Rp.175.499.157
49 Rp.2.426.497 Rp.634.943 Rp.1.791.554 Rp.174.864.214
50 Rp.2.426.497 Rp.641.425 Rp.1.785.072 Rp.174.222.789
51 Rp.2.426.497 Rp.647.973 Rp.1.778.524 Rp.173.574.816
52 Rp.2.426.497 Rp.654.587 Rp.1.771.910 Rp.172.920.229
53 Rp.2.426.497 Rp.661.270 Rp.1.765.227 Rp.172.258.959
54 Rp.2.426.497 Rp.668.020 Rp.1.758.477 Rp.171.590.939
55 Rp.2.426.497 Rp.674.839 Rp.1.751.658 Rp.170.916.100
56 Rp.2.426.497 Rp.681.728 Rp.1.744.769 Rp.170.234.372
57 Rp.2.426.497 Rp.688.688 Rp.1.737.809 Rp.169.545.684
58 Rp.2.426.497 Rp.695.718 Rp.1.730.779 Rp.168.849.966
59 Rp.2.426.497 Rp.702.820 Rp.1.723.677 Rp.168.147.146
60 Rp.2.426.497 Rp.709.995 Rp.1.716.502 Rp.167.437.151
61 Rp.2.426.497 Rp.717.243 Rp.1.709.254 Rp.166.719.908
62 Rp.2.426.497 Rp.724.565 Rp.1.701.932 Rp.165.995.343
63 Rp.2.426.497 Rp.731.961 Rp.1.694.536 Rp.165.263.382
64 Rp.2.426.497 Rp.739.433 Rp.1.687.064 Rp.164.523.949
65 Rp.2.426.497 Rp.746.982 Rp.1.679.515 Rp.163.776.967
66 Rp.2.426.497 Rp.754.607 Rp.1.671.890 Rp.163.022.360
67 Rp.2.426.497 Rp.762.310 Rp.1.664.187 Rp.162.260.050
68 Rp.2.426.497 Rp.770.092 Rp.1.656.405 Rp.161.489.958
69 Rp.2.426.497 Rp.777.954 Rp.1.648.543 Rp.160.712.004
70 Rp.2.426.497 Rp.785.895 Rp.1.640.602 Rp.159.926.109
71 Rp.2.426.497 Rp.793.918 Rp.1.632.579 Rp.159.132.191
72 Rp.2.426.497 Rp.802.023 Rp.1.624.474 Rp.158.330.168
73 Rp.2.426.497 Rp.810.210 Rp.1.616.287 Rp.157.519.958
74 Rp.2.426.497 Rp.818.481 Rp.1.608.016 Rp.156.701.477
75 Rp.2.426.497 Rp.826.836 Rp.1.599.661 Rp.155.874.641
76 Rp.2.426.497 Rp.835.277 Rp.1.591.220 Rp.155.039.364
77 Rp.2.426.497 Rp.843.803 Rp.1.582.694 Rp.154.195.561
78 Rp.2.426.497 Rp.852.417 Rp.1.574.080 Rp.153.343.144
79 Rp.2.426.497 Rp.861.119 Rp.1.565.378 Rp.152.482.025
80 Rp.2.426.497 Rp.869.910 Rp.1.556.587 Rp.151.612.115
81 Rp.2.426.497 Rp.878.790 Rp.1.547.707 Rp.150.733.325
82 Rp.2.426.497 Rp.887.761 Rp.1.538.736 Rp.149.845.564
83 Rp.2.426.497 Rp.896.824 Rp.1.529.673 Rp.148.948.740
84 Rp.2.426.497 Rp.905.979 Rp.1.520.518 Rp.148.042.761
85 Rp.2.426.497 Rp.915.227 Rp.1.511.270 Rp.147.127.534
86 Rp.2.426.497 Rp.924.570 Rp.1.501.927 Rp.146.202.964
87 Rp.2.426.497 Rp.934.008 Rp.1.492.489 Rp.145.268.956
88 Rp.2.426.497 Rp.943.543 Rp.1.482.954 Rp.144.325.413
89 Rp.2.426.497 Rp.953.175 Rp.1.473.322 Rp.143.372.238
90 Rp.2.426.497 Rp.962.905 Rp.1.463.592 Rp.142.409.333
91 Rp.2.426.497 Rp.972.735 Rp.1.453.762 Rp.141.436.598
92 Rp.2.426.497 Rp.982.665 Rp.1.443.832 Rp.140.453.933
93 Rp.2.426.497 Rp.992.696 Rp.1.433.801 Rp.139.461.237
94 Rp.2.426.497 Rp.1.002.830 Rp.1.423.667 Rp.138.458.407
95 Rp.2.426.497 Rp.1.013.067 Rp.1.413.430 Rp.137.445.340
96 Rp.2.426.497 Rp.1.023.409 Rp.1.403.088 Rp.136.421.931
97 Rp.2.426.497 Rp.1.033.856 Rp.1.392.641 Rp.135.388.075
98 Rp.2.426.497 Rp.1.044.410 Rp.1.382.087 Rp.134.343.665
99 Rp.2.426.497 Rp.1.055.072 Rp.1.371.425 Rp.133.288.593
100 Rp.2.426.497 Rp.1.065.843 Rp.1.360.654 Rp.132.222.750
101 Rp.2.426.497 Rp.1.076.723 Rp.1.349.774 Rp.131.146.027
102 Rp.2.426.497 Rp.1.087.715 Rp.1.338.782 Rp.130.058.312
103 Rp.2.426.497 Rp.1.098.818 Rp.1.327.679 Rp.128.959.494
104 Rp.2.426.497 Rp.1.110.035 Rp.1.316.462 Rp.127.849.459
105 Rp.2.426.497 Rp.1.121.367 Rp.1.305.130 Rp.126.728.092
106 Rp.2.426.497 Rp.1.132.814 Rp.1.293.683 Rp.125.595.278
107 Rp.2.426.497 Rp.1.144.379 Rp.1.282.118 Rp.124.450.899
108 Rp.2.426.497 Rp.1.156.061 Rp.1.270.436 Rp.123.294.838
109 Rp.2.426.497 Rp.1.167.862 Rp.1.258.635 Rp.122.126.976
110 Rp.2.426.497 Rp.1.179.784 Rp.1.246.713 Rp.120.947.192
111 Rp.2.426.497 Rp.1.191.828 Rp.1.234.669 Rp.119.755.364
112 Rp.2.426.497 Rp.1.203.994 Rp.1.222.503 Rp.118.551.370
113 Rp.2.426.497 Rp.1.216.285 Rp.1.210.212 Rp.117.335.085
114 Rp.2.426.497 Rp.1.228.701 Rp.1.197.796 Rp.116.106.384
115 Rp.2.426.497 Rp.1.241.244 Rp.1.185.253 Rp.114.865.140
116 Rp.2.426.497 Rp.1.253.915 Rp.1.172.582 Rp.113.611.225
117 Rp.2.426.497 Rp.1.266.716 Rp.1.159.781 Rp.112.344.509
118 Rp.2.426.497 Rp.1.279.647 Rp.1.146.850 Rp.111.064.862
119 Rp.2.426.497 Rp.1.292.710 Rp.1.133.787 Rp.109.772.152
120 Rp.2.426.497 Rp.1.305.906 Rp.1.120.591 Rp.108.466.246
121 Rp.2.426.497 Rp.1.319.237 Rp.1.107.260 Rp.107.147.009
122 Rp.2.426.497 Rp.1.332.705 Rp.1.093.792 Rp.105.814.304
123 Rp.2.426.497 Rp.1.346.309 Rp.1.080.188 Rp.104.467.995
124 Rp.2.426.497 Rp.1.360.053 Rp.1.066.444 Rp.103.107.942
125 Rp.2.426.497 Rp.1.373.937 Rp.1.052.560 Rp.101.734.005
126 Rp.2.426.497 Rp.1.387.962 Rp.1.038.535 Rp.100.346.043
127 Rp.2.426.497 Rp.1.402.131 Rp.1.024.366 Rp.98.943.912
128 Rp.2.426.497 Rp.1.416.445 Rp.1.010.052 Rp.97.527.467
129 Rp.2.426.497 Rp.1.430.904 Rp.995.593 Rp.96.096.563
130 Rp.2.426.497 Rp.1.445.511 Rp.980.986 Rp.94.651.052
131 Rp.2.426.497 Rp.1.460.268 Rp.966.229 Rp.93.190.784
132 Rp.2.426.497 Rp.1.475.174 Rp.951.323 Rp.91.715.610
133 Rp.2.426.497 Rp.1.490.233 Rp.936.264 Rp.90.225.377
134 Rp.2.426.497 Rp.1.505.446 Rp.921.051 Rp.88.719.931
135 Rp.2.426.497 Rp.1.520.814 Rp.905.683 Rp.87.199.117
136 Rp.2.426.497 Rp.1.536.339 Rp.890.158 Rp.85.662.778
137 Rp.2.426.497 Rp.1.552.023 Rp.874.474 Rp.84.110.755
138 Rp.2.426.497 Rp.1.567.866 Rp.858.631 Rp.82.542.889
139 Rp.2.426.497 Rp.1.583.872 Rp.842.625 Rp.80.959.017
140 Rp.2.426.497 Rp.1.600.040 Rp.826.457 Rp.79.358.977
141 Rp.2.426.497 Rp.1.616.374 Rp.810.123 Rp.77.742.603
142 Rp.2.426.497 Rp.1.632.875 Rp.793.622 Rp.76.109.728
143 Rp.2.426.497 Rp.1.649.544 Rp.776.953 Rp.74.460.184
144 Rp.2.426.497 Rp.1.666.383 Rp.760.114 Rp.72.793.801
145 Rp.2.426.497 Rp.1.683.394 Rp.743.103 Rp.71.110.407
146 Rp.2.426.497 Rp.1.700.578 Rp.725.919 Rp.69.409.829
147 Rp.2.426.497 Rp.1.717.938 Rp.708.559 Rp.67.691.891
148 Rp.2.426.497 Rp.1.735.476 Rp.691.021 Rp.65.956.415
149 Rp.2.426.497 Rp.1.753.192 Rp.673.305 Rp.64.203.223
150 Rp.2.426.497 Rp.1.771.089 Rp.655.408 Rp.62.432.134
151 Rp.2.426.497 Rp.1.789.169 Rp.637.328 Rp.60.642.965
152 Rp.2.426.497 Rp.1.807.433 Rp.619.064 Rp.58.835.532
153 Rp.2.426.497 Rp.1.825.884 Rp.600.613 Rp.57.009.648
154 Rp.2.426.497 Rp.1.844.524 Rp.581.973 Rp.55.165.124
155 Rp.2.426.497 Rp.1.863.353 Rp.563.144 Rp.53.301.771
156 Rp.2.426.497 Rp.1.882.375 Rp.544.122 Rp.51.419.396
157 Rp.2.426.497 Rp.1.901.591 Rp.524.906 Rp.49.517.805
158 Rp.2.426.497 Rp.1.921.003 Rp.505.494 Rp.47.596.802
159 Rp.2.426.497 Rp.1.940.613 Rp.485.884 Rp.45.656.189
160 Rp.2.426.497 Rp.1.960.423 Rp.466.074 Rp.43.695.766
161 Rp.2.426.497 Rp.1.980.436 Rp.446.061 Rp.41.715.330
162 Rp.2.426.497 Rp.2.000.653 Rp.425.844 Rp.39.714.677
163 Rp.2.426.497 Rp.2.021.076 Rp.405.421 Rp.37.693.601
164 Rp.2.426.497 Rp.2.041.708 Rp.384.789 Rp.35.651.893
165 Rp.2.426.497 Rp.2.062.551 Rp.363.946 Rp.33.589.342
166 Rp.2.426.497 Rp.2.083.606 Rp.342.891 Rp.31.505.736
167 Rp.2.426.497 Rp.2.104.876 Rp.321.621 Rp.29.400.860
168 Rp.2.426.497 Rp.2.126.363 Rp.300.134 Rp.27.274.497
169 Rp.2.426.497 Rp.2.148.070 Rp.278.427 Rp.25.126.427
170 Rp.2.426.497 Rp.2.169.998 Rp.256.499 Rp.22.956.429
171 Rp.2.426.497 Rp.2.192.150 Rp.234.347 Rp.20.764.279
172 Rp.2.426.497 Rp.2.214.528 Rp.211.969 Rp.18.549.751
173 Rp.2.426.497 Rp.2.237.135 Rp.189.362 Rp.16.312.616
174 Rp.2.426.497 Rp.2.259.972 Rp.166.525 Rp.14.052.644
175 Rp.2.426.497 Rp.2.283.043 Rp.143.454 Rp.11.769.601
176 Rp.2.426.497 Rp.2.306.349 Rp.120.148 Rp.9.463.252
177 Rp.2.426.497 Rp.2.329.893 Rp.96.604 Rp.7.133.359
178 Rp.2.426.497 Rp.2.353.677 Rp.72.820 Rp.4.779.682
179 Rp.2.426.497 Rp.2.377.704 Rp.48.793 Rp.2.401.978
180 Rp.2.426.497 Rp.2.401.978 Rp.24.520 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp550jt
    RUMAH Dijual
    di Bandung
    Rp550jt
    • 2
    • 1
    • 60
    • 45
    Lihat Rincian
    Rp550jt
  • RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    • 4
    • 3
    • 385
    • 300
    Lihat Rincian
    Rp3,1mily
  • RUMAH Dijual
    di Bandung
    Rp343jt
    RUMAH Dijual
    di Bandung
    Rp343jt
    • 2
    • 1
    • 72
    • 40
    Lihat Rincian
    Rp343jt
  • KOST Disewa
    di Bandung
    Rp3,5jt/bln
    KOST Disewa
    di Bandung
    Rp3,5jt/bln
    • 1
    • 1
    • 40
    Lihat Rincian
    Rp3,5jt/bln
  • RUMAH Dijual
    di Garut
    Rp245jt
    RUMAH Dijual
    di Garut
    Rp245jt
    • 2
    • 1
    • 72
    • 42
    Lihat Rincian
    Rp245jt
  • RUMAH Dijual
    di Bandung
    Rp264jt
    RUMAH Dijual
    di Bandung
    Rp264jt
    • 3
    • 2
    • 60
    • 30
    Lihat Rincian
    Rp264jt
  • RUMAH Dijual
    di Bandung
    Rp110jt
    RUMAH Dijual
    di Bandung
    Rp110jt
    • 2
    • 1
    • 45
    • 30
    Lihat Rincian
    Rp110jt
  • RUMAH Dijual
    di Bandung Barat
    Rp925jt
    RUMAH Dijual
    di Bandung Barat
    Rp925jt
    • 4
    • 2
    • 153
    • 90
    Lihat Rincian
    Rp925jt