Rumah Tapak 3 Lt Harga 1,2M Lokasi Strategis! 3 Mnt ke Stasiun Jurangmangu

V Town House V Town House Jl Cendrawasih Raya Jl Cendrawasih Raya Jakarta Selatan Jakarta

Rp1,24mily
Pemilik Langsung
KPR: 10,4jt/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.1.245.000.000 Dana Tunai yang Harus Disiapkan Rp.373.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.996.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.10.400.478 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.11.847.014 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.084.387.111
Total Pembayaran
Rp.2.463.847.111 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.996.000.000
1 Rp.10.400.478 Rp.2.515.478 Rp.7.885.000 Rp.993.484.522
2 Rp.10.400.478 Rp.2.535.392 Rp.7.865.086 Rp.990.949.130
3 Rp.10.400.478 Rp.2.555.464 Rp.7.845.014 Rp.988.393.666
4 Rp.10.400.478 Rp.2.575.695 Rp.7.824.783 Rp.985.817.971
5 Rp.10.400.478 Rp.2.596.086 Rp.7.804.392 Rp.983.221.885
6 Rp.10.400.478 Rp.2.616.638 Rp.7.783.840 Rp.980.605.247
7 Rp.10.400.478 Rp.2.637.353 Rp.7.763.125 Rp.977.967.894
8 Rp.10.400.478 Rp.2.658.232 Rp.7.742.246 Rp.975.309.662
9 Rp.10.400.478 Rp.2.679.277 Rp.7.721.201 Rp.972.630.385
10 Rp.10.400.478 Rp.2.700.487 Rp.7.699.991 Rp.969.929.898
11 Rp.10.400.478 Rp.2.721.866 Rp.7.678.612 Rp.967.208.032
12 Rp.10.400.478 Rp.2.743.414 Rp.7.657.064 Rp.964.464.618
13 Rp.10.400.478 Rp.2.765.133 Rp.7.635.345 Rp.961.699.485
14 Rp.10.400.478 Rp.2.787.024 Rp.7.613.454 Rp.958.912.461
15 Rp.10.400.478 Rp.2.809.088 Rp.7.591.390 Rp.956.103.373
16 Rp.10.400.478 Rp.2.831.326 Rp.7.569.152 Rp.953.272.047
17 Rp.10.400.478 Rp.2.853.741 Rp.7.546.737 Rp.950.418.306
18 Rp.10.400.478 Rp.2.876.333 Rp.7.524.145 Rp.947.541.973
19 Rp.10.400.478 Rp.2.899.104 Rp.7.501.374 Rp.944.642.869
20 Rp.10.400.478 Rp.2.922.055 Rp.7.478.423 Rp.941.720.814
21 Rp.10.400.478 Rp.2.945.188 Rp.7.455.290 Rp.938.775.626
22 Rp.10.400.478 Rp.2.968.504 Rp.7.431.974 Rp.935.807.122
23 Rp.10.400.478 Rp.2.992.005 Rp.7.408.473 Rp.932.815.117
24 Rp.10.400.478 Rp.3.015.692 Rp.7.384.786 Rp.929.799.425
25 Rp.10.400.478 Rp.3.039.566 Rp.7.360.912 Rp.926.759.859
26 Rp.10.400.478 Rp.3.063.629 Rp.7.336.849 Rp.923.696.230
27 Rp.10.400.478 Rp.3.087.883 Rp.7.312.595 Rp.920.608.347
28 Rp.10.400.478 Rp.3.112.329 Rp.7.288.149 Rp.917.496.018
29 Rp.10.400.478 Rp.3.136.968 Rp.7.263.510 Rp.914.359.050
30 Rp.10.400.478 Rp.3.161.802 Rp.7.238.676 Rp.911.197.248
31 Rp.10.400.478 Rp.3.186.833 Rp.7.213.645 Rp.908.010.415
32 Rp.10.400.478 Rp.3.212.062 Rp.7.188.416 Rp.904.798.353
33 Rp.10.400.478 Rp.3.237.491 Rp.7.162.987 Rp.901.560.862
34 Rp.10.400.478 Rp.3.263.121 Rp.7.137.357 Rp.898.297.741
35 Rp.10.400.478 Rp.3.288.954 Rp.7.111.524 Rp.895.008.787
36 Rp.10.400.478 Rp.3.314.992 Rp.7.085.486 Rp.891.693.795
37 Rp.11.847.014 Rp.2.744.307 Rp.9.102.707 Rp.888.949.488
38 Rp.11.847.014 Rp.2.772.321 Rp.9.074.693 Rp.886.177.167
39 Rp.11.847.014 Rp.2.800.622 Rp.9.046.392 Rp.883.376.545
40 Rp.11.847.014 Rp.2.829.212 Rp.9.017.802 Rp.880.547.333
41 Rp.11.847.014 Rp.2.858.093 Rp.8.988.921 Rp.877.689.240
42 Rp.11.847.014 Rp.2.887.270 Rp.8.959.744 Rp.874.801.970
43 Rp.11.847.014 Rp.2.916.744 Rp.8.930.270 Rp.871.885.226
44 Rp.11.847.014 Rp.2.946.519 Rp.8.900.495 Rp.868.938.707
45 Rp.11.847.014 Rp.2.976.598 Rp.8.870.416 Rp.865.962.109
46 Rp.11.847.014 Rp.3.006.984 Rp.8.840.030 Rp.862.955.125
47 Rp.11.847.014 Rp.3.037.680 Rp.8.809.334 Rp.859.917.445
48 Rp.11.847.014 Rp.3.068.690 Rp.8.778.324 Rp.856.848.755
49 Rp.11.847.014 Rp.3.100.016 Rp.8.746.998 Rp.853.748.739
50 Rp.11.847.014 Rp.3.131.662 Rp.8.715.352 Rp.850.617.077
51 Rp.11.847.014 Rp.3.163.631 Rp.8.683.383 Rp.847.453.446
52 Rp.11.847.014 Rp.3.195.927 Rp.8.651.087 Rp.844.257.519
53 Rp.11.847.014 Rp.3.228.552 Rp.8.618.462 Rp.841.028.967
54 Rp.11.847.014 Rp.3.261.510 Rp.8.585.504 Rp.837.767.457
55 Rp.11.847.014 Rp.3.294.805 Rp.8.552.209 Rp.834.472.652
56 Rp.11.847.014 Rp.3.328.439 Rp.8.518.575 Rp.831.144.213
57 Rp.11.847.014 Rp.3.362.417 Rp.8.484.597 Rp.827.781.796
58 Rp.11.847.014 Rp.3.396.741 Rp.8.450.273 Rp.824.385.055
59 Rp.11.847.014 Rp.3.431.417 Rp.8.415.597 Rp.820.953.638
60 Rp.11.847.014 Rp.3.466.446 Rp.8.380.568 Rp.817.487.192
61 Rp.11.847.014 Rp.3.501.832 Rp.8.345.182 Rp.813.985.360
62 Rp.11.847.014 Rp.3.537.580 Rp.8.309.434 Rp.810.447.780
63 Rp.11.847.014 Rp.3.573.693 Rp.8.273.321 Rp.806.874.087
64 Rp.11.847.014 Rp.3.610.174 Rp.8.236.840 Rp.803.263.913
65 Rp.11.847.014 Rp.3.647.028 Rp.8.199.986 Rp.799.616.885
66 Rp.11.847.014 Rp.3.684.258 Rp.8.162.756 Rp.795.932.627
67 Rp.11.847.014 Rp.3.721.868 Rp.8.125.146 Rp.792.210.759
68 Rp.11.847.014 Rp.3.759.863 Rp.8.087.151 Rp.788.450.896
69 Rp.11.847.014 Rp.3.798.244 Rp.8.048.770 Rp.784.652.652
70 Rp.11.847.014 Rp.3.837.018 Rp.8.009.996 Rp.780.815.634
71 Rp.11.847.014 Rp.3.876.188 Rp.7.970.826 Rp.776.939.446
72 Rp.11.847.014 Rp.3.915.757 Rp.7.931.257 Rp.773.023.689
73 Rp.11.847.014 Rp.3.955.731 Rp.7.891.283 Rp.769.067.958
74 Rp.11.847.014 Rp.3.996.112 Rp.7.850.902 Rp.765.071.846
75 Rp.11.847.014 Rp.4.036.906 Rp.7.810.108 Rp.761.034.940
76 Rp.11.847.014 Rp.4.078.116 Rp.7.768.898 Rp.756.956.824
77 Rp.11.847.014 Rp.4.119.746 Rp.7.727.268 Rp.752.837.078
78 Rp.11.847.014 Rp.4.161.802 Rp.7.685.212 Rp.748.675.276
79 Rp.11.847.014 Rp.4.204.287 Rp.7.642.727 Rp.744.470.989
80 Rp.11.847.014 Rp.4.247.206 Rp.7.599.808 Rp.740.223.783
81 Rp.11.847.014 Rp.4.290.563 Rp.7.556.451 Rp.735.933.220
82 Rp.11.847.014 Rp.4.334.362 Rp.7.512.652 Rp.731.598.858
83 Rp.11.847.014 Rp.4.378.609 Rp.7.468.405 Rp.727.220.249
84 Rp.11.847.014 Rp.4.423.307 Rp.7.423.707 Rp.722.796.942
85 Rp.11.847.014 Rp.4.468.462 Rp.7.378.552 Rp.718.328.480
86 Rp.11.847.014 Rp.4.514.077 Rp.7.332.937 Rp.713.814.403
87 Rp.11.847.014 Rp.4.560.159 Rp.7.286.855 Rp.709.254.244
88 Rp.11.847.014 Rp.4.606.710 Rp.7.240.304 Rp.704.647.534
89 Rp.11.847.014 Rp.4.653.737 Rp.7.193.277 Rp.699.993.797
90 Rp.11.847.014 Rp.4.701.244 Rp.7.145.770 Rp.695.292.553
91 Rp.11.847.014 Rp.4.749.236 Rp.7.097.778 Rp.690.543.317
92 Rp.11.847.014 Rp.4.797.718 Rp.7.049.296 Rp.685.745.599
93 Rp.11.847.014 Rp.4.846.694 Rp.7.000.320 Rp.680.898.905
94 Rp.11.847.014 Rp.4.896.171 Rp.6.950.843 Rp.676.002.734
95 Rp.11.847.014 Rp.4.946.153 Rp.6.900.861 Rp.671.056.581
96 Rp.11.847.014 Rp.4.996.645 Rp.6.850.369 Rp.666.059.936
97 Rp.11.847.014 Rp.5.047.652 Rp.6.799.362 Rp.661.012.284
98 Rp.11.847.014 Rp.5.099.180 Rp.6.747.834 Rp.655.913.104
99 Rp.11.847.014 Rp.5.151.234 Rp.6.695.780 Rp.650.761.870
100 Rp.11.847.014 Rp.5.203.820 Rp.6.643.194 Rp.645.558.050
101 Rp.11.847.014 Rp.5.256.942 Rp.6.590.072 Rp.640.301.108
102 Rp.11.847.014 Rp.5.310.607 Rp.6.536.407 Rp.634.990.501
103 Rp.11.847.014 Rp.5.364.819 Rp.6.482.195 Rp.629.625.682
104 Rp.11.847.014 Rp.5.419.585 Rp.6.427.429 Rp.624.206.097
105 Rp.11.847.014 Rp.5.474.910 Rp.6.372.104 Rp.618.731.187
106 Rp.11.847.014 Rp.5.530.800 Rp.6.316.214 Rp.613.200.387
107 Rp.11.847.014 Rp.5.587.260 Rp.6.259.754 Rp.607.613.127
108 Rp.11.847.014 Rp.5.644.297 Rp.6.202.717 Rp.601.968.830
109 Rp.11.847.014 Rp.5.701.916 Rp.6.145.098 Rp.596.266.914
110 Rp.11.847.014 Rp.5.760.123 Rp.6.086.891 Rp.590.506.791
111 Rp.11.847.014 Rp.5.818.924 Rp.6.028.090 Rp.584.687.867
112 Rp.11.847.014 Rp.5.878.325 Rp.5.968.689 Rp.578.809.542
113 Rp.11.847.014 Rp.5.938.333 Rp.5.908.681 Rp.572.871.209
114 Rp.11.847.014 Rp.5.998.954 Rp.5.848.060 Rp.566.872.255
115 Rp.11.847.014 Rp.6.060.193 Rp.5.786.821 Rp.560.812.062
116 Rp.11.847.014 Rp.6.122.058 Rp.5.724.956 Rp.554.690.004
117 Rp.11.847.014 Rp.6.184.554 Rp.5.662.460 Rp.548.505.450
118 Rp.11.847.014 Rp.6.247.688 Rp.5.599.326 Rp.542.257.762
119 Rp.11.847.014 Rp.6.311.466 Rp.5.535.548 Rp.535.946.296
120 Rp.11.847.014 Rp.6.375.896 Rp.5.471.118 Rp.529.570.400
121 Rp.11.847.014 Rp.6.440.983 Rp.5.406.031 Rp.523.129.417
122 Rp.11.847.014 Rp.6.506.735 Rp.5.340.279 Rp.516.622.682
123 Rp.11.847.014 Rp.6.573.157 Rp.5.273.857 Rp.510.049.525
124 Rp.11.847.014 Rp.6.640.258 Rp.5.206.756 Rp.503.409.267
125 Rp.11.847.014 Rp.6.708.044 Rp.5.138.970 Rp.496.701.223
126 Rp.11.847.014 Rp.6.776.522 Rp.5.070.492 Rp.489.924.701
127 Rp.11.847.014 Rp.6.845.699 Rp.5.001.315 Rp.483.079.002
128 Rp.11.847.014 Rp.6.915.583 Rp.4.931.431 Rp.476.163.419
129 Rp.11.847.014 Rp.6.986.179 Rp.4.860.835 Rp.469.177.240
130 Rp.11.847.014 Rp.7.057.496 Rp.4.789.518 Rp.462.119.744
131 Rp.11.847.014 Rp.7.129.542 Rp.4.717.472 Rp.454.990.202
132 Rp.11.847.014 Rp.7.202.322 Rp.4.644.692 Rp.447.787.880
133 Rp.11.847.014 Rp.7.275.846 Rp.4.571.168 Rp.440.512.034
134 Rp.11.847.014 Rp.7.350.120 Rp.4.496.894 Rp.433.161.914
135 Rp.11.847.014 Rp.7.425.153 Rp.4.421.861 Rp.425.736.761
136 Rp.11.847.014 Rp.7.500.951 Rp.4.346.063 Rp.418.235.810
137 Rp.11.847.014 Rp.7.577.523 Rp.4.269.491 Rp.410.658.287
138 Rp.11.847.014 Rp.7.654.877 Rp.4.192.137 Rp.403.003.410
139 Rp.11.847.014 Rp.7.733.021 Rp.4.113.993 Rp.395.270.389
140 Rp.11.847.014 Rp.7.811.962 Rp.4.035.052 Rp.387.458.427
141 Rp.11.847.014 Rp.7.891.709 Rp.3.955.305 Rp.379.566.718
142 Rp.11.847.014 Rp.7.972.270 Rp.3.874.744 Rp.371.594.448
143 Rp.11.847.014 Rp.8.053.654 Rp.3.793.360 Rp.363.540.794
144 Rp.11.847.014 Rp.8.135.868 Rp.3.711.146 Rp.355.404.926
145 Rp.11.847.014 Rp.8.218.922 Rp.3.628.092 Rp.347.186.004
146 Rp.11.847.014 Rp.8.302.824 Rp.3.544.190 Rp.338.883.180
147 Rp.11.847.014 Rp.8.387.582 Rp.3.459.432 Rp.330.495.598
148 Rp.11.847.014 Rp.8.473.205 Rp.3.373.809 Rp.322.022.393
149 Rp.11.847.014 Rp.8.559.702 Rp.3.287.312 Rp.313.462.691
150 Rp.11.847.014 Rp.8.647.082 Rp.3.199.932 Rp.304.815.609
151 Rp.11.847.014 Rp.8.735.355 Rp.3.111.659 Rp.296.080.254
152 Rp.11.847.014 Rp.8.824.528 Rp.3.022.486 Rp.287.255.726
153 Rp.11.847.014 Rp.8.914.612 Rp.2.932.402 Rp.278.341.114
154 Rp.11.847.014 Rp.9.005.615 Rp.2.841.399 Rp.269.335.499
155 Rp.11.847.014 Rp.9.097.547 Rp.2.749.467 Rp.260.237.952
156 Rp.11.847.014 Rp.9.190.418 Rp.2.656.596 Rp.251.047.534
157 Rp.11.847.014 Rp.9.284.237 Rp.2.562.777 Rp.241.763.297
158 Rp.11.847.014 Rp.9.379.014 Rp.2.468.000 Rp.232.384.283
159 Rp.11.847.014 Rp.9.474.758 Rp.2.372.256 Rp.222.909.525
160 Rp.11.847.014 Rp.9.571.479 Rp.2.275.535 Rp.213.338.046
161 Rp.11.847.014 Rp.9.669.188 Rp.2.177.826 Rp.203.668.858
162 Rp.11.847.014 Rp.9.767.894 Rp.2.079.120 Rp.193.900.964
163 Rp.11.847.014 Rp.9.867.608 Rp.1.979.406 Rp.184.033.356
164 Rp.11.847.014 Rp.9.968.340 Rp.1.878.674 Rp.174.065.016
165 Rp.11.847.014 Rp.10.070.100 Rp.1.776.914 Rp.163.994.916
166 Rp.11.847.014 Rp.10.172.899 Rp.1.674.115 Rp.153.822.017
167 Rp.11.847.014 Rp.10.276.748 Rp.1.570.266 Rp.143.545.269
168 Rp.11.847.014 Rp.10.381.656 Rp.1.465.358 Rp.133.163.613
169 Rp.11.847.014 Rp.10.487.635 Rp.1.359.379 Rp.122.675.978
170 Rp.11.847.014 Rp.10.594.697 Rp.1.252.317 Rp.112.081.281
171 Rp.11.847.014 Rp.10.702.851 Rp.1.144.163 Rp.101.378.430
172 Rp.11.847.014 Rp.10.812.109 Rp.1.034.905 Rp.90.566.321
173 Rp.11.847.014 Rp.10.922.483 Rp.924.531 Rp.79.643.838
174 Rp.11.847.014 Rp.11.033.983 Rp.813.031 Rp.68.609.855
175 Rp.11.847.014 Rp.11.146.622 Rp.700.392 Rp.57.463.233
176 Rp.11.847.014 Rp.11.260.410 Rp.586.604 Rp.46.202.823
177 Rp.11.847.014 Rp.11.375.360 Rp.471.654 Rp.34.827.463
178 Rp.11.847.014 Rp.11.491.484 Rp.355.530 Rp.23.335.979
179 Rp.11.847.014 Rp.11.608.793 Rp.238.221 Rp.11.727.186
180 Rp.11.847.014 Rp.11.727.186 Rp.119.715 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Selatan
    Rp14,9mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp14,9mily
    • 4
    • 4
    • 370
    • 750
    Lihat Rincian
    Rp14,9mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp91,5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp91,5mily
    • 5
    • 5
    • 1670
    • 700
    Lihat Rincian
    Rp91,5mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp11mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp11mily
    • 6
    • 5
    • 600
    • 1200
    Lihat Rincian
    Rp11mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp41mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp41mily
    • 5
    • 5
    • 746
    • 500
    Lihat Rincian
    Rp41mily
  • RUKO Dijual
    di Jakarta Selatan
    Rp21mily
    RUKO Dijual
    di Jakarta Selatan
    Rp21mily
    • 3
    • 150
    • 450
    Lihat Rincian
    Rp21mily
  • GEDUNG BERTINGKAT Dijual
    di Jakarta Selatan
    Rp180mily
    GEDUNG BERTINGKAT Dijual
    di Jakarta Selatan
    Rp180mily
    • 9
    • 1948
    • 10450
    Lihat Rincian
    Rp180mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp155mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp155mily
    • 3
    • 3
    • 2647
    • 654
    Lihat Rincian
    Rp155mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp7,3mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp7,3mily
    • 3
    • 2
    • 175
    Lihat Rincian
    Rp7,3mily

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