sayap LODAYA (Baru, Furnished, Pusat Kota)

Lodaya Lengkong Bandung Jawa Barat

Rp2,5mily
Bisa Nego
KPR: 20,8jt/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.2.500.000.000 Dana Tunai yang Harus Disiapkan Rp.750.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.000.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.20.884.494 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.23.789.184 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.177.484.259
Total Pembayaran
Rp.4.947.484.259 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.2.000.000.000
1 Rp.20.884.494 Rp.5.051.161 Rp.15.833.333 Rp.1.994.948.839
2 Rp.20.884.494 Rp.5.091.149 Rp.15.793.345 Rp.1.989.857.690
3 Rp.20.884.494 Rp.5.131.454 Rp.15.753.040 Rp.1.984.726.236
4 Rp.20.884.494 Rp.5.172.078 Rp.15.712.416 Rp.1.979.554.158
5 Rp.20.884.494 Rp.5.213.024 Rp.15.671.470 Rp.1.974.341.134
6 Rp.20.884.494 Rp.5.254.293 Rp.15.630.201 Rp.1.969.086.841
7 Rp.20.884.494 Rp.5.295.890 Rp.15.588.604 Rp.1.963.790.951
8 Rp.20.884.494 Rp.5.337.816 Rp.15.546.678 Rp.1.958.453.135
9 Rp.20.884.494 Rp.5.380.073 Rp.15.504.421 Rp.1.953.073.062
10 Rp.20.884.494 Rp.5.422.666 Rp.15.461.828 Rp.1.947.650.396
11 Rp.20.884.494 Rp.5.465.595 Rp.15.418.899 Rp.1.942.184.801
12 Rp.20.884.494 Rp.5.508.864 Rp.15.375.630 Rp.1.936.675.937
13 Rp.20.884.494 Rp.5.552.476 Rp.15.332.018 Rp.1.931.123.461
14 Rp.20.884.494 Rp.5.596.433 Rp.15.288.061 Rp.1.925.527.028
15 Rp.20.884.494 Rp.5.640.738 Rp.15.243.756 Rp.1.919.886.290
16 Rp.20.884.494 Rp.5.685.394 Rp.15.199.100 Rp.1.914.200.896
17 Rp.20.884.494 Rp.5.730.404 Rp.15.154.090 Rp.1.908.470.492
18 Rp.20.884.494 Rp.5.775.769 Rp.15.108.725 Rp.1.902.694.723
19 Rp.20.884.494 Rp.5.821.494 Rp.15.063.000 Rp.1.896.873.229
20 Rp.20.884.494 Rp.5.867.581 Rp.15.016.913 Rp.1.891.005.648
21 Rp.20.884.494 Rp.5.914.033 Rp.14.970.461 Rp.1.885.091.615
22 Rp.20.884.494 Rp.5.960.852 Rp.14.923.642 Rp.1.879.130.763
23 Rp.20.884.494 Rp.6.008.042 Rp.14.876.452 Rp.1.873.122.721
24 Rp.20.884.494 Rp.6.055.606 Rp.14.828.888 Rp.1.867.067.115
25 Rp.20.884.494 Rp.6.103.546 Rp.14.780.948 Rp.1.860.963.569
26 Rp.20.884.494 Rp.6.151.866 Rp.14.732.628 Rp.1.854.811.703
27 Rp.20.884.494 Rp.6.200.568 Rp.14.683.926 Rp.1.848.611.135
28 Rp.20.884.494 Rp.6.249.656 Rp.14.634.838 Rp.1.842.361.479
29 Rp.20.884.494 Rp.6.299.132 Rp.14.585.362 Rp.1.836.062.347
30 Rp.20.884.494 Rp.6.349.000 Rp.14.535.494 Rp.1.829.713.347
31 Rp.20.884.494 Rp.6.399.263 Rp.14.485.231 Rp.1.823.314.084
32 Rp.20.884.494 Rp.6.449.924 Rp.14.434.570 Rp.1.816.864.160
33 Rp.20.884.494 Rp.6.500.986 Rp.14.383.508 Rp.1.810.363.174
34 Rp.20.884.494 Rp.6.552.452 Rp.14.332.042 Rp.1.803.810.722
35 Rp.20.884.494 Rp.6.604.326 Rp.14.280.168 Rp.1.797.206.396
36 Rp.20.884.494 Rp.6.656.610 Rp.14.227.884 Rp.1.790.549.786
37 Rp.23.789.184 Rp.5.510.655 Rp.18.278.529 Rp.1.785.039.131
38 Rp.23.789.184 Rp.5.566.910 Rp.18.222.274 Rp.1.779.472.221
39 Rp.23.789.184 Rp.5.623.738 Rp.18.165.446 Rp.1.773.848.483
40 Rp.23.789.184 Rp.5.681.147 Rp.18.108.037 Rp.1.768.167.336
41 Rp.23.789.184 Rp.5.739.142 Rp.18.050.042 Rp.1.762.428.194
42 Rp.23.789.184 Rp.5.797.730 Rp.17.991.454 Rp.1.756.630.464
43 Rp.23.789.184 Rp.5.856.915 Rp.17.932.269 Rp.1.750.773.549
44 Rp.23.789.184 Rp.5.916.704 Rp.17.872.480 Rp.1.744.856.845
45 Rp.23.789.184 Rp.5.977.104 Rp.17.812.080 Rp.1.738.879.741
46 Rp.23.789.184 Rp.6.038.120 Rp.17.751.064 Rp.1.732.841.621
47 Rp.23.789.184 Rp.6.099.759 Rp.17.689.425 Rp.1.726.741.862
48 Rp.23.789.184 Rp.6.162.027 Rp.17.627.157 Rp.1.720.579.835
49 Rp.23.789.184 Rp.6.224.932 Rp.17.564.252 Rp.1.714.354.903
50 Rp.23.789.184 Rp.6.288.478 Rp.17.500.706 Rp.1.708.066.425
51 Rp.23.789.184 Rp.6.352.673 Rp.17.436.511 Rp.1.701.713.752
52 Rp.23.789.184 Rp.6.417.523 Rp.17.371.661 Rp.1.695.296.229
53 Rp.23.789.184 Rp.6.483.035 Rp.17.306.149 Rp.1.688.813.194
54 Rp.23.789.184 Rp.6.549.216 Rp.17.239.968 Rp.1.682.263.978
55 Rp.23.789.184 Rp.6.616.073 Rp.17.173.111 Rp.1.675.647.905
56 Rp.23.789.184 Rp.6.683.612 Rp.17.105.572 Rp.1.668.964.293
57 Rp.23.789.184 Rp.6.751.840 Rp.17.037.344 Rp.1.662.212.453
58 Rp.23.789.184 Rp.6.820.765 Rp.16.968.419 Rp.1.655.391.688
59 Rp.23.789.184 Rp.6.890.394 Rp.16.898.790 Rp.1.648.501.294
60 Rp.23.789.184 Rp.6.960.733 Rp.16.828.451 Rp.1.641.540.561
61 Rp.23.789.184 Rp.7.031.791 Rp.16.757.393 Rp.1.634.508.770
62 Rp.23.789.184 Rp.7.103.574 Rp.16.685.610 Rp.1.627.405.196
63 Rp.23.789.184 Rp.7.176.089 Rp.16.613.095 Rp.1.620.229.107
64 Rp.23.789.184 Rp.7.249.345 Rp.16.539.839 Rp.1.612.979.762
65 Rp.23.789.184 Rp.7.323.349 Rp.16.465.835 Rp.1.605.656.413
66 Rp.23.789.184 Rp.7.398.108 Rp.16.391.076 Rp.1.598.258.305
67 Rp.23.789.184 Rp.7.473.630 Rp.16.315.554 Rp.1.590.784.675
68 Rp.23.789.184 Rp.7.549.924 Rp.16.239.260 Rp.1.583.234.751
69 Rp.23.789.184 Rp.7.626.996 Rp.16.162.188 Rp.1.575.607.755
70 Rp.23.789.184 Rp.7.704.855 Rp.16.084.329 Rp.1.567.902.900
71 Rp.23.789.184 Rp.7.783.509 Rp.16.005.675 Rp.1.560.119.391
72 Rp.23.789.184 Rp.7.862.965 Rp.15.926.219 Rp.1.552.256.426
73 Rp.23.789.184 Rp.7.943.233 Rp.15.845.951 Rp.1.544.313.193
74 Rp.23.789.184 Rp.8.024.320 Rp.15.764.864 Rp.1.536.288.873
75 Rp.23.789.184 Rp.8.106.235 Rp.15.682.949 Rp.1.528.182.638
76 Rp.23.789.184 Rp.8.188.986 Rp.15.600.198 Rp.1.519.993.652
77 Rp.23.789.184 Rp.8.272.582 Rp.15.516.602 Rp.1.511.721.070
78 Rp.23.789.184 Rp.8.357.031 Rp.15.432.153 Rp.1.503.364.039
79 Rp.23.789.184 Rp.8.442.343 Rp.15.346.841 Rp.1.494.921.696
80 Rp.23.789.184 Rp.8.528.525 Rp.15.260.659 Rp.1.486.393.171
81 Rp.23.789.184 Rp.8.615.587 Rp.15.173.597 Rp.1.477.777.584
82 Rp.23.789.184 Rp.8.703.538 Rp.15.085.646 Rp.1.469.074.046
83 Rp.23.789.184 Rp.8.792.386 Rp.14.996.798 Rp.1.460.281.660
84 Rp.23.789.184 Rp.8.882.142 Rp.14.907.042 Rp.1.451.399.518
85 Rp.23.789.184 Rp.8.972.814 Rp.14.816.370 Rp.1.442.426.704
86 Rp.23.789.184 Rp.9.064.411 Rp.14.724.773 Rp.1.433.362.293
87 Rp.23.789.184 Rp.9.156.944 Rp.14.632.240 Rp.1.424.205.349
88 Rp.23.789.184 Rp.9.250.421 Rp.14.538.763 Rp.1.414.954.928
89 Rp.23.789.184 Rp.9.344.852 Rp.14.444.332 Rp.1.405.610.076
90 Rp.23.789.184 Rp.9.440.248 Rp.14.348.936 Rp.1.396.169.828
91 Rp.23.789.184 Rp.9.536.617 Rp.14.252.567 Rp.1.386.633.211
92 Rp.23.789.184 Rp.9.633.970 Rp.14.155.214 Rp.1.376.999.241
93 Rp.23.789.184 Rp.9.732.317 Rp.14.056.867 Rp.1.367.266.924
94 Rp.23.789.184 Rp.9.831.667 Rp.13.957.517 Rp.1.357.435.257
95 Rp.23.789.184 Rp.9.932.032 Rp.13.857.152 Rp.1.347.503.225
96 Rp.23.789.184 Rp.10.033.422 Rp.13.755.762 Rp.1.337.469.803
97 Rp.23.789.184 Rp.10.135.846 Rp.13.653.338 Rp.1.327.333.957
98 Rp.23.789.184 Rp.10.239.317 Rp.13.549.867 Rp.1.317.094.640
99 Rp.23.789.184 Rp.10.343.843 Rp.13.445.341 Rp.1.306.750.797
100 Rp.23.789.184 Rp.10.449.436 Rp.13.339.748 Rp.1.296.301.361
101 Rp.23.789.184 Rp.10.556.108 Rp.13.233.076 Rp.1.285.745.253
102 Rp.23.789.184 Rp.10.663.868 Rp.13.125.316 Rp.1.275.081.385
103 Rp.23.789.184 Rp.10.772.728 Rp.13.016.456 Rp.1.264.308.657
104 Rp.23.789.184 Rp.10.882.700 Rp.12.906.484 Rp.1.253.425.957
105 Rp.23.789.184 Rp.10.993.794 Rp.12.795.390 Rp.1.242.432.163
106 Rp.23.789.184 Rp.11.106.022 Rp.12.683.162 Rp.1.231.326.141
107 Rp.23.789.184 Rp.11.219.396 Rp.12.569.788 Rp.1.220.106.745
108 Rp.23.789.184 Rp.11.333.928 Rp.12.455.256 Rp.1.208.772.817
109 Rp.23.789.184 Rp.11.449.628 Rp.12.339.556 Rp.1.197.323.189
110 Rp.23.789.184 Rp.11.566.510 Rp.12.222.674 Rp.1.185.756.679
111 Rp.23.789.184 Rp.11.684.585 Rp.12.104.599 Rp.1.174.072.094
112 Rp.23.789.184 Rp.11.803.865 Rp.11.985.319 Rp.1.162.268.229
113 Rp.23.789.184 Rp.11.924.362 Rp.11.864.822 Rp.1.150.343.867
114 Rp.23.789.184 Rp.12.046.090 Rp.11.743.094 Rp.1.138.297.777
115 Rp.23.789.184 Rp.12.169.061 Rp.11.620.123 Rp.1.126.128.716
116 Rp.23.789.184 Rp.12.293.287 Rp.11.495.897 Rp.1.113.835.429
117 Rp.23.789.184 Rp.12.418.781 Rp.11.370.403 Rp.1.101.416.648
118 Rp.23.789.184 Rp.12.545.556 Rp.11.243.628 Rp.1.088.871.092
119 Rp.23.789.184 Rp.12.673.625 Rp.11.115.559 Rp.1.076.197.467
120 Rp.23.789.184 Rp.12.803.002 Rp.10.986.182 Rp.1.063.394.465
121 Rp.23.789.184 Rp.12.933.699 Rp.10.855.485 Rp.1.050.460.766
122 Rp.23.789.184 Rp.13.065.730 Rp.10.723.454 Rp.1.037.395.036
123 Rp.23.789.184 Rp.13.199.110 Rp.10.590.074 Rp.1.024.195.926
124 Rp.23.789.184 Rp.13.333.851 Rp.10.455.333 Rp.1.010.862.075
125 Rp.23.789.184 Rp.13.469.967 Rp.10.319.217 Rp.997.392.108
126 Rp.23.789.184 Rp.13.607.473 Rp.10.181.711 Rp.983.784.635
127 Rp.23.789.184 Rp.13.746.383 Rp.10.042.801 Rp.970.038.252
128 Rp.23.789.184 Rp.13.886.710 Rp.9.902.474 Rp.956.151.542
129 Rp.23.789.184 Rp.14.028.470 Rp.9.760.714 Rp.942.123.072
130 Rp.23.789.184 Rp.14.171.678 Rp.9.617.506 Rp.927.951.394
131 Rp.23.789.184 Rp.14.316.347 Rp.9.472.837 Rp.913.635.047
132 Rp.23.789.184 Rp.14.462.493 Rp.9.326.691 Rp.899.172.554
133 Rp.23.789.184 Rp.14.610.131 Rp.9.179.053 Rp.884.562.423
134 Rp.23.789.184 Rp.14.759.276 Rp.9.029.908 Rp.869.803.147
135 Rp.23.789.184 Rp.14.909.944 Rp.8.879.240 Rp.854.893.203
136 Rp.23.789.184 Rp.15.062.149 Rp.8.727.035 Rp.839.831.054
137 Rp.23.789.184 Rp.15.215.909 Rp.8.573.275 Rp.824.615.145
138 Rp.23.789.184 Rp.15.371.238 Rp.8.417.946 Rp.809.243.907
139 Rp.23.789.184 Rp.15.528.152 Rp.8.261.032 Rp.793.715.755
140 Rp.23.789.184 Rp.15.686.669 Rp.8.102.515 Rp.778.029.086
141 Rp.23.789.184 Rp.15.846.804 Rp.7.942.380 Rp.762.182.282
142 Rp.23.789.184 Rp.16.008.573 Rp.7.780.611 Rp.746.173.709
143 Rp.23.789.184 Rp.16.171.994 Rp.7.617.190 Rp.730.001.715
144 Rp.23.789.184 Rp.16.337.083 Rp.7.452.101 Rp.713.664.632
145 Rp.23.789.184 Rp.16.503.858 Rp.7.285.326 Rp.697.160.774
146 Rp.23.789.184 Rp.16.672.334 Rp.7.116.850 Rp.680.488.440
147 Rp.23.789.184 Rp.16.842.531 Rp.6.946.653 Rp.663.645.909
148 Rp.23.789.184 Rp.17.014.465 Rp.6.774.719 Rp.646.631.444
149 Rp.23.789.184 Rp.17.188.155 Rp.6.601.029 Rp.629.443.289
150 Rp.23.789.184 Rp.17.363.617 Rp.6.425.567 Rp.612.079.672
151 Rp.23.789.184 Rp.17.540.871 Rp.6.248.313 Rp.594.538.801
152 Rp.23.789.184 Rp.17.719.934 Rp.6.069.250 Rp.576.818.867
153 Rp.23.789.184 Rp.17.900.825 Rp.5.888.359 Rp.558.918.042
154 Rp.23.789.184 Rp.18.083.562 Rp.5.705.622 Rp.540.834.480
155 Rp.23.789.184 Rp.18.268.165 Rp.5.521.019 Rp.522.566.315
156 Rp.23.789.184 Rp.18.454.653 Rp.5.334.531 Rp.504.111.662
157 Rp.23.789.184 Rp.18.643.044 Rp.5.146.140 Rp.485.468.618
158 Rp.23.789.184 Rp.18.833.359 Rp.4.955.825 Rp.466.635.259
159 Rp.23.789.184 Rp.19.025.616 Rp.4.763.568 Rp.447.609.643
160 Rp.23.789.184 Rp.19.219.836 Rp.4.569.348 Rp.428.389.807
161 Rp.23.789.184 Rp.19.416.038 Rp.4.373.146 Rp.408.973.769
162 Rp.23.789.184 Rp.19.614.243 Rp.4.174.941 Rp.389.359.526
163 Rp.23.789.184 Rp.19.814.472 Rp.3.974.712 Rp.369.545.054
164 Rp.23.789.184 Rp.20.016.745 Rp.3.772.439 Rp.349.528.309
165 Rp.23.789.184 Rp.20.221.083 Rp.3.568.101 Rp.329.307.226
166 Rp.23.789.184 Rp.20.427.506 Rp.3.361.678 Rp.308.879.720
167 Rp.23.789.184 Rp.20.636.037 Rp.3.153.147 Rp.288.243.683
168 Rp.23.789.184 Rp.20.846.696 Rp.2.942.488 Rp.267.396.987
169 Rp.23.789.184 Rp.21.059.506 Rp.2.729.678 Rp.246.337.481
170 Rp.23.789.184 Rp.21.274.489 Rp.2.514.695 Rp.225.062.992
171 Rp.23.789.184 Rp.21.491.666 Rp.2.297.518 Rp.203.571.326
172 Rp.23.789.184 Rp.21.711.060 Rp.2.078.124 Rp.181.860.266
173 Rp.23.789.184 Rp.21.932.694 Rp.1.856.490 Rp.159.927.572
174 Rp.23.789.184 Rp.22.156.590 Rp.1.632.594 Rp.137.770.982
175 Rp.23.789.184 Rp.22.382.772 Rp.1.406.412 Rp.115.388.210
176 Rp.23.789.184 Rp.22.611.263 Rp.1.177.921 Rp.92.776.947
177 Rp.23.789.184 Rp.22.842.086 Rp.947.098 Rp.69.934.861
178 Rp.23.789.184 Rp.23.075.266 Rp.713.918 Rp.46.859.595
179 Rp.23.789.184 Rp.23.310.826 Rp.478.358 Rp.23.548.769
180 Rp.23.789.184 Rp.23.548.769 Rp.240.394 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp355jt
    RUMAH Dijual
    di Bandung
    Rp355jt
    • 2
    • 1
    • 59
    • 45
    Lihat Rincian
    Rp355jt
  • RUMAH Dijual
    di Bandung
    Rp3mily
    RUMAH Dijual
    di Bandung
    Rp3mily
    • 4
    • 3
    • 167
    • 180
    Lihat Rincian
    Rp3mily
  • KOST Disewa
    di Bandung
    Rp1,7jt/bln
    KOST Disewa
    di Bandung
    Rp1,7jt/bln
    • 11
    • 11
    • 2000
    Lihat Rincian
    Rp1,7jt/bln
  • 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 Bandung
    Rp29,7mily
    RUMAH Dijual
    di Bandung
    Rp29,7mily
    • 10
    • 3
    • 681
    • 662
    Lihat Rincian
    Rp29,7mily
  • RUMAH Dijual
    di Bandung Barat
    Rp5,25mily
    RUMAH Dijual
    di Bandung Barat
    Rp5,25mily
    • 8
    • 5
    • 756
    • 590
    Lihat Rincian
    Rp5,25mily
  • VILA Disewa
    di Bandung Barat
    Rp850rb/hari
    VILA Disewa
    di Bandung Barat
    Rp850rb/hari
    • 2
    • 2
    • 3000
    • 100
    Lihat Rincian
    Rp850rb/hari
  • VILA Dijual
    di Bandung Barat
    Rp850jt
    VILA Dijual
    di Bandung Barat
    Rp850jt
    • 2
    • 1
    • 258
    • 70
    Lihat Rincian
    Rp850jt

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