DIJUAL SENOPATI RAYA KEBAYORAN BARU EX CAFE CEPAT!!!

Jl. Senopati Raya Kebayoran Baru Jakarta Selatan Jakarta

Rp27mily
Bisa Nego
KPR: 225jt/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.27.000.000.000 Dana Tunai yang Harus Disiapkan Rp.8.100.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.21.600.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.225.552.531 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.256.923.189 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.23.516.830.326
Total Pembayaran
Rp.53.432.830.326 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.21.600.000.000
1 Rp.225.552.531 Rp.54.552.531 Rp.171.000.000 Rp.21.545.447.469
2 Rp.225.552.531 Rp.54.984.405 Rp.170.568.126 Rp.21.490.463.064
3 Rp.225.552.531 Rp.55.419.698 Rp.170.132.833 Rp.21.435.043.366
4 Rp.225.552.531 Rp.55.858.438 Rp.169.694.093 Rp.21.379.184.928
5 Rp.225.552.531 Rp.56.300.650 Rp.169.251.881 Rp.21.322.884.278
6 Rp.225.552.531 Rp.56.746.364 Rp.168.806.167 Rp.21.266.137.914
7 Rp.225.552.531 Rp.57.195.606 Rp.168.356.925 Rp.21.208.942.308
8 Rp.225.552.531 Rp.57.648.404 Rp.167.904.127 Rp.21.151.293.904
9 Rp.225.552.531 Rp.58.104.788 Rp.167.447.743 Rp.21.093.189.116
10 Rp.225.552.531 Rp.58.564.784 Rp.166.987.747 Rp.21.034.624.332
11 Rp.225.552.531 Rp.59.028.422 Rp.166.524.109 Rp.20.975.595.910
12 Rp.225.552.531 Rp.59.495.730 Rp.166.056.801 Rp.20.916.100.180
13 Rp.225.552.531 Rp.59.966.738 Rp.165.585.793 Rp.20.856.133.442
14 Rp.225.552.531 Rp.60.441.475 Rp.165.111.056 Rp.20.795.691.967
15 Rp.225.552.531 Rp.60.919.970 Rp.164.632.561 Rp.20.734.771.997
16 Rp.225.552.531 Rp.61.402.253 Rp.164.150.278 Rp.20.673.369.744
17 Rp.225.552.531 Rp.61.888.354 Rp.163.664.177 Rp.20.611.481.390
18 Rp.225.552.531 Rp.62.378.303 Rp.163.174.228 Rp.20.549.103.087
19 Rp.225.552.531 Rp.62.872.132 Rp.162.680.399 Rp.20.486.230.955
20 Rp.225.552.531 Rp.63.369.869 Rp.162.182.662 Rp.20.422.861.086
21 Rp.225.552.531 Rp.63.871.547 Rp.161.680.984 Rp.20.358.989.539
22 Rp.225.552.531 Rp.64.377.197 Rp.161.175.334 Rp.20.294.612.342
23 Rp.225.552.531 Rp.64.886.850 Rp.160.665.681 Rp.20.229.725.492
24 Rp.225.552.531 Rp.65.400.538 Rp.160.151.993 Rp.20.164.324.954
25 Rp.225.552.531 Rp.65.918.292 Rp.159.634.239 Rp.20.098.406.662
26 Rp.225.552.531 Rp.66.440.145 Rp.159.112.386 Rp.20.031.966.517
27 Rp.225.552.531 Rp.66.966.129 Rp.158.586.402 Rp.19.965.000.388
28 Rp.225.552.531 Rp.67.496.278 Rp.158.056.253 Rp.19.897.504.110
29 Rp.225.552.531 Rp.68.030.623 Rp.157.521.908 Rp.19.829.473.487
30 Rp.225.552.531 Rp.68.569.199 Rp.156.983.332 Rp.19.760.904.288
31 Rp.225.552.531 Rp.69.112.039 Rp.156.440.492 Rp.19.691.792.249
32 Rp.225.552.531 Rp.69.659.176 Rp.155.893.355 Rp.19.622.133.073
33 Rp.225.552.531 Rp.70.210.644 Rp.155.341.887 Rp.19.551.922.429
34 Rp.225.552.531 Rp.70.766.478 Rp.154.786.053 Rp.19.481.155.951
35 Rp.225.552.531 Rp.71.326.713 Rp.154.225.818 Rp.19.409.829.238
36 Rp.225.552.531 Rp.71.891.383 Rp.153.661.148 Rp.19.337.937.855
37 Rp.256.923.189 Rp.59.515.073 Rp.197.408.116 Rp.19.278.422.782
38 Rp.256.923.189 Rp.60.122.623 Rp.196.800.566 Rp.19.218.300.159
39 Rp.256.923.189 Rp.60.736.375 Rp.196.186.814 Rp.19.157.563.784
40 Rp.256.923.189 Rp.61.356.392 Rp.195.566.797 Rp.19.096.207.392
41 Rp.256.923.189 Rp.61.982.739 Rp.194.940.450 Rp.19.034.224.653
42 Rp.256.923.189 Rp.62.615.479 Rp.194.307.710 Rp.18.971.609.174
43 Rp.256.923.189 Rp.63.254.679 Rp.193.668.510 Rp.18.908.354.495
44 Rp.256.923.189 Rp.63.900.404 Rp.193.022.785 Rp.18.844.454.091
45 Rp.256.923.189 Rp.64.552.720 Rp.192.370.469 Rp.18.779.901.371
46 Rp.256.923.189 Rp.65.211.696 Rp.191.711.493 Rp.18.714.689.675
47 Rp.256.923.189 Rp.65.877.399 Rp.191.045.790 Rp.18.648.812.276
48 Rp.256.923.189 Rp.66.549.897 Rp.190.373.292 Rp.18.582.262.379
49 Rp.256.923.189 Rp.67.229.261 Rp.189.693.928 Rp.18.515.033.118
50 Rp.256.923.189 Rp.67.915.559 Rp.189.007.630 Rp.18.447.117.559
51 Rp.256.923.189 Rp.68.608.864 Rp.188.314.325 Rp.18.378.508.695
52 Rp.256.923.189 Rp.69.309.246 Rp.187.613.943 Rp.18.309.199.449
53 Rp.256.923.189 Rp.70.016.778 Rp.186.906.411 Rp.18.239.182.671
54 Rp.256.923.189 Rp.70.731.533 Rp.186.191.656 Rp.18.168.451.138
55 Rp.256.923.189 Rp.71.453.584 Rp.185.469.605 Rp.18.096.997.554
56 Rp.256.923.189 Rp.72.183.006 Rp.184.740.183 Rp.18.024.814.548
57 Rp.256.923.189 Rp.72.919.874 Rp.184.003.315 Rp.17.951.894.674
58 Rp.256.923.189 Rp.73.664.264 Rp.183.258.925 Rp.17.878.230.410
59 Rp.256.923.189 Rp.74.416.254 Rp.182.506.935 Rp.17.803.814.156
60 Rp.256.923.189 Rp.75.175.919 Rp.181.747.270 Rp.17.728.638.237
61 Rp.256.923.189 Rp.75.943.340 Rp.180.979.849 Rp.17.652.694.897
62 Rp.256.923.189 Rp.76.718.595 Rp.180.204.594 Rp.17.575.976.302
63 Rp.256.923.189 Rp.77.501.764 Rp.179.421.425 Rp.17.498.474.538
64 Rp.256.923.189 Rp.78.292.928 Rp.178.630.261 Rp.17.420.181.610
65 Rp.256.923.189 Rp.79.092.168 Rp.177.831.021 Rp.17.341.089.442
66 Rp.256.923.189 Rp.79.899.568 Rp.177.023.621 Rp.17.261.189.874
67 Rp.256.923.189 Rp.80.715.209 Rp.176.207.980 Rp.17.180.474.665
68 Rp.256.923.189 Rp.81.539.177 Rp.175.384.012 Rp.17.098.935.488
69 Rp.256.923.189 Rp.82.371.556 Rp.174.551.633 Rp.17.016.563.932
70 Rp.256.923.189 Rp.83.212.432 Rp.173.710.757 Rp.16.933.351.500
71 Rp.256.923.189 Rp.84.061.892 Rp.172.861.297 Rp.16.849.289.608
72 Rp.256.923.189 Rp.84.920.024 Rp.172.003.165 Rp.16.764.369.584
73 Rp.256.923.189 Rp.85.786.916 Rp.171.136.273 Rp.16.678.582.668
74 Rp.256.923.189 Rp.86.662.658 Rp.170.260.531 Rp.16.591.920.010
75 Rp.256.923.189 Rp.87.547.339 Rp.169.375.850 Rp.16.504.372.671
76 Rp.256.923.189 Rp.88.441.051 Rp.168.482.138 Rp.16.415.931.620
77 Rp.256.923.189 Rp.89.343.887 Rp.167.579.302 Rp.16.326.587.733
78 Rp.256.923.189 Rp.90.255.939 Rp.166.667.250 Rp.16.236.331.794
79 Rp.256.923.189 Rp.91.177.302 Rp.165.745.887 Rp.16.145.154.492
80 Rp.256.923.189 Rp.92.108.070 Rp.164.815.119 Rp.16.053.046.422
81 Rp.256.923.189 Rp.93.048.340 Rp.163.874.849 Rp.15.959.998.082
82 Rp.256.923.189 Rp.93.998.209 Rp.162.924.980 Rp.15.865.999.873
83 Rp.256.923.189 Rp.94.957.774 Rp.161.965.415 Rp.15.771.042.099
84 Rp.256.923.189 Rp.95.927.134 Rp.160.996.055 Rp.15.675.114.965
85 Rp.256.923.189 Rp.96.906.390 Rp.160.016.799 Rp.15.578.208.575
86 Rp.256.923.189 Rp.97.895.643 Rp.159.027.546 Rp.15.480.312.932
87 Rp.256.923.189 Rp.98.894.994 Rp.158.028.195 Rp.15.381.417.938
88 Rp.256.923.189 Rp.99.904.548 Rp.157.018.641 Rp.15.281.513.390
89 Rp.256.923.189 Rp.100.924.406 Rp.155.998.783 Rp.15.180.588.984
90 Rp.256.923.189 Rp.101.954.676 Rp.154.968.513 Rp.15.078.634.308
91 Rp.256.923.189 Rp.102.995.464 Rp.153.927.725 Rp.14.975.638.844
92 Rp.256.923.189 Rp.104.046.876 Rp.152.876.313 Rp.14.871.591.968
93 Rp.256.923.189 Rp.105.109.021 Rp.151.814.168 Rp.14.766.482.947
94 Rp.256.923.189 Rp.106.182.009 Rp.150.741.180 Rp.14.660.300.938
95 Rp.256.923.189 Rp.107.265.950 Rp.149.657.239 Rp.14.553.034.988
96 Rp.256.923.189 Rp.108.360.957 Rp.148.562.232 Rp.14.444.674.031
97 Rp.256.923.189 Rp.109.467.142 Rp.147.456.047 Rp.14.335.206.889
98 Rp.256.923.189 Rp.110.584.619 Rp.146.338.570 Rp.14.224.622.270
99 Rp.256.923.189 Rp.111.713.503 Rp.145.209.686 Rp.14.112.908.767
100 Rp.256.923.189 Rp.112.853.912 Rp.144.069.277 Rp.14.000.054.855
101 Rp.256.923.189 Rp.114.005.962 Rp.142.917.227 Rp.13.886.048.893
102 Rp.256.923.189 Rp.115.169.773 Rp.141.753.416 Rp.13.770.879.120
103 Rp.256.923.189 Rp.116.345.465 Rp.140.577.724 Rp.13.654.533.655
104 Rp.256.923.189 Rp.117.533.158 Rp.139.390.031 Rp.13.537.000.497
105 Rp.256.923.189 Rp.118.732.976 Rp.138.190.213 Rp.13.418.267.521
106 Rp.256.923.189 Rp.119.945.041 Rp.136.978.148 Rp.13.298.322.480
107 Rp.256.923.189 Rp.121.169.480 Rp.135.753.709 Rp.13.177.153.000
108 Rp.256.923.189 Rp.122.406.419 Rp.134.516.770 Rp.13.054.746.581
109 Rp.256.923.189 Rp.123.655.984 Rp.133.267.205 Rp.12.931.090.597
110 Rp.256.923.189 Rp.124.918.306 Rp.132.004.883 Rp.12.806.172.291
111 Rp.256.923.189 Rp.126.193.514 Rp.130.729.675 Rp.12.679.978.777
112 Rp.256.923.189 Rp.127.481.739 Rp.129.441.450 Rp.12.552.497.038
113 Rp.256.923.189 Rp.128.783.115 Rp.128.140.074 Rp.12.423.713.923
114 Rp.256.923.189 Rp.130.097.776 Rp.126.825.413 Rp.12.293.616.147
115 Rp.256.923.189 Rp.131.425.857 Rp.125.497.332 Rp.12.162.190.290
116 Rp.256.923.189 Rp.132.767.496 Rp.124.155.693 Rp.12.029.422.794
117 Rp.256.923.189 Rp.134.122.831 Rp.122.800.358 Rp.11.895.299.963
118 Rp.256.923.189 Rp.135.492.002 Rp.121.431.187 Rp.11.759.807.961
119 Rp.256.923.189 Rp.136.875.149 Rp.120.048.040 Rp.11.622.932.812
120 Rp.256.923.189 Rp.138.272.417 Rp.118.650.772 Rp.11.484.660.395
121 Rp.256.923.189 Rp.139.683.947 Rp.117.239.242 Rp.11.344.976.448
122 Rp.256.923.189 Rp.141.109.888 Rp.115.813.301 Rp.11.203.866.560
123 Rp.256.923.189 Rp.142.550.385 Rp.114.372.804 Rp.11.061.316.175
124 Rp.256.923.189 Rp.144.005.586 Rp.112.917.603 Rp.10.917.310.589
125 Rp.256.923.189 Rp.145.475.643 Rp.111.447.546 Rp.10.771.834.946
126 Rp.256.923.189 Rp.146.960.707 Rp.109.962.482 Rp.10.624.874.239
127 Rp.256.923.189 Rp.148.460.931 Rp.108.462.258 Rp.10.476.413.308
128 Rp.256.923.189 Rp.149.976.470 Rp.106.946.719 Rp.10.326.436.838
129 Rp.256.923.189 Rp.151.507.480 Rp.105.415.709 Rp.10.174.929.358
130 Rp.256.923.189 Rp.153.054.118 Rp.103.869.071 Rp.10.021.875.240
131 Rp.256.923.189 Rp.154.616.546 Rp.102.306.643 Rp.9.867.258.694
132 Rp.256.923.189 Rp.156.194.923 Rp.100.728.266 Rp.9.711.063.771
133 Rp.256.923.189 Rp.157.789.413 Rp.99.133.776 Rp.9.553.274.358
134 Rp.256.923.189 Rp.159.400.180 Rp.97.523.009 Rp.9.393.874.178
135 Rp.256.923.189 Rp.161.027.390 Rp.95.895.799 Rp.9.232.846.788
136 Rp.256.923.189 Rp.162.671.211 Rp.94.251.978 Rp.9.070.175.577
137 Rp.256.923.189 Rp.164.331.813 Rp.92.591.376 Rp.8.905.843.764
138 Rp.256.923.189 Rp.166.009.367 Rp.90.913.822 Rp.8.739.834.397
139 Rp.256.923.189 Rp.167.704.046 Rp.89.219.143 Rp.8.572.130.351
140 Rp.256.923.189 Rp.169.416.025 Rp.87.507.164 Rp.8.402.714.326
141 Rp.256.923.189 Rp.171.145.480 Rp.85.777.709 Rp.8.231.568.846
142 Rp.256.923.189 Rp.172.892.590 Rp.84.030.599 Rp.8.058.676.256
143 Rp.256.923.189 Rp.174.657.536 Rp.82.265.653 Rp.7.884.018.720
144 Rp.256.923.189 Rp.176.440.498 Rp.80.482.691 Rp.7.707.578.222
145 Rp.256.923.189 Rp.178.241.661 Rp.78.681.528 Rp.7.529.336.561
146 Rp.256.923.189 Rp.180.061.212 Rp.76.861.977 Rp.7.349.275.349
147 Rp.256.923.189 Rp.181.899.336 Rp.75.023.853 Rp.7.167.376.013
148 Rp.256.923.189 Rp.183.756.226 Rp.73.166.963 Rp.6.983.619.787
149 Rp.256.923.189 Rp.185.632.070 Rp.71.291.119 Rp.6.797.987.717
150 Rp.256.923.189 Rp.187.527.064 Rp.69.396.125 Rp.6.610.460.653
151 Rp.256.923.189 Rp.189.441.403 Rp.67.481.786 Rp.6.421.019.250
152 Rp.256.923.189 Rp.191.375.284 Rp.65.547.905 Rp.6.229.643.966
153 Rp.256.923.189 Rp.193.328.907 Rp.63.594.282 Rp.6.036.315.059
154 Rp.256.923.189 Rp.195.302.473 Rp.61.620.716 Rp.5.841.012.586
155 Rp.256.923.189 Rp.197.296.186 Rp.59.627.003 Rp.5.643.716.400
156 Rp.256.923.189 Rp.199.310.251 Rp.57.612.938 Rp.5.444.406.149
157 Rp.256.923.189 Rp.201.344.876 Rp.55.578.313 Rp.5.243.061.273
158 Rp.256.923.189 Rp.203.400.272 Rp.53.522.917 Rp.5.039.661.001
159 Rp.256.923.189 Rp.205.476.650 Rp.51.446.539 Rp.4.834.184.351
160 Rp.256.923.189 Rp.207.574.224 Rp.49.348.965 Rp.4.626.610.127
161 Rp.256.923.189 Rp.209.693.211 Rp.47.229.978 Rp.4.416.916.916
162 Rp.256.923.189 Rp.211.833.829 Rp.45.089.360 Rp.4.205.083.087
163 Rp.256.923.189 Rp.213.996.299 Rp.42.926.890 Rp.3.991.086.788
164 Rp.256.923.189 Rp.216.180.845 Rp.40.742.344 Rp.3.774.905.943
165 Rp.256.923.189 Rp.218.387.691 Rp.38.535.498 Rp.3.556.518.252
166 Rp.256.923.189 Rp.220.617.065 Rp.36.306.124 Rp.3.335.901.187
167 Rp.256.923.189 Rp.222.869.198 Rp.34.053.991 Rp.3.113.031.989
168 Rp.256.923.189 Rp.225.144.321 Rp.31.778.868 Rp.2.887.887.668
169 Rp.256.923.189 Rp.227.442.669 Rp.29.480.520 Rp.2.660.444.999
170 Rp.256.923.189 Rp.229.764.480 Rp.27.158.709 Rp.2.430.680.519
171 Rp.256.923.189 Rp.232.109.992 Rp.24.813.197 Rp.2.198.570.527
172 Rp.256.923.189 Rp.234.479.448 Rp.22.443.741 Rp.1.964.091.079
173 Rp.256.923.189 Rp.236.873.093 Rp.20.050.096 Rp.1.727.217.986
174 Rp.256.923.189 Rp.239.291.172 Rp.17.632.017 Rp.1.487.926.814
175 Rp.256.923.189 Rp.241.733.936 Rp.15.189.253 Rp.1.246.192.878
176 Rp.256.923.189 Rp.244.201.637 Rp.12.721.552 Rp.1.001.991.241
177 Rp.256.923.189 Rp.246.694.528 Rp.10.228.661 Rp.755.296.713
178 Rp.256.923.189 Rp.249.212.868 Rp.7.710.321 Rp.506.083.845
179 Rp.256.923.189 Rp.251.756.916 Rp.5.166.273 Rp.254.326.929
180 Rp.256.923.189 Rp.254.326.929 Rp.2.596.254 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • TANAH Dijual
    di Jakarta Selatan
    Rp525jt
    TANAH Dijual
    di Jakarta Selatan
    Rp525jt
    • 100
    Lihat Rincian
    Rp525jt
  • RUMAH Dijual
    di Jakarta Selatan
    Rp17mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp17mily
    • 7
    • 5
    • 1137
    • 450
    Lihat Rincian
    Rp17mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp45mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp45mily
    • 9
    • 8
    • 966
    • 1932
    Lihat Rincian
    Rp45mily
  • RUKO Dijual
    di Jakarta Selatan
    Rp32,5mily
    RUKO Dijual
    di Jakarta Selatan
    Rp32,5mily
    • 450
    • 750
    Lihat Rincian
    Rp32,5mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp36,7mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp36,7mily
    • 3
    • 2
    • 480
    • 480
    Lihat Rincian
    Rp36,7mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp7,25mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp7,25mily
    • 2
    • 2
    • 149
    Lihat Rincian
    Rp7,25mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp21mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp21mily
    • 4
    • 4
    • 254
    • 400
    Lihat Rincian
    Rp21mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    • 2
    • 2
    • 89
    Lihat Rincian
    Rp18jt/bln

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