Komplek Situsari Buah Batu - Murah, Siap Pakai

Jl. Situsari VI Cijagra, Buah Batu Bandung Jawa Barat

Rp1,62mily
Bisa Nego
KPR: 13,5jt/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.1.625.000.000 Dana Tunai yang Harus Disiapkan Rp.487.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.300.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.13.574.921 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.15.462.970 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.1.415.364.702
Total Pembayaran
Rp.3.215.864.702 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.1.300.000.000
1 Rp.13.574.921 Rp.3.283.254 Rp.10.291.667 Rp.1.296.716.746
2 Rp.13.574.921 Rp.3.309.247 Rp.10.265.674 Rp.1.293.407.499
3 Rp.13.574.921 Rp.3.335.445 Rp.10.239.476 Rp.1.290.072.054
4 Rp.13.574.921 Rp.3.361.851 Rp.10.213.070 Rp.1.286.710.203
5 Rp.13.574.921 Rp.3.388.465 Rp.10.186.456 Rp.1.283.321.738
6 Rp.13.574.921 Rp.3.415.291 Rp.10.159.630 Rp.1.279.906.447
7 Rp.13.574.921 Rp.3.442.328 Rp.10.132.593 Rp.1.276.464.119
8 Rp.13.574.921 Rp.3.469.580 Rp.10.105.341 Rp.1.272.994.539
9 Rp.13.574.921 Rp.3.497.048 Rp.10.077.873 Rp.1.269.497.491
10 Rp.13.574.921 Rp.3.524.733 Rp.10.050.188 Rp.1.265.972.758
11 Rp.13.574.921 Rp.3.552.637 Rp.10.022.284 Rp.1.262.420.121
12 Rp.13.574.921 Rp.3.580.762 Rp.9.994.159 Rp.1.258.839.359
13 Rp.13.574.921 Rp.3.609.109 Rp.9.965.812 Rp.1.255.230.250
14 Rp.13.574.921 Rp.3.637.682 Rp.9.937.239 Rp.1.251.592.568
15 Rp.13.574.921 Rp.3.666.480 Rp.9.908.441 Rp.1.247.926.088
16 Rp.13.574.921 Rp.3.695.506 Rp.9.879.415 Rp.1.244.230.582
17 Rp.13.574.921 Rp.3.724.762 Rp.9.850.159 Rp.1.240.505.820
18 Rp.13.574.921 Rp.3.754.250 Rp.9.820.671 Rp.1.236.751.570
19 Rp.13.574.921 Rp.3.783.971 Rp.9.790.950 Rp.1.232.967.599
20 Rp.13.574.921 Rp.3.813.928 Rp.9.760.993 Rp.1.229.153.671
21 Rp.13.574.921 Rp.3.844.121 Rp.9.730.800 Rp.1.225.309.550
22 Rp.13.574.921 Rp.3.874.554 Rp.9.700.367 Rp.1.221.434.996
23 Rp.13.574.921 Rp.3.905.227 Rp.9.669.694 Rp.1.217.529.769
24 Rp.13.574.921 Rp.3.936.144 Rp.9.638.777 Rp.1.213.593.625
25 Rp.13.574.921 Rp.3.967.305 Rp.9.607.616 Rp.1.209.626.320
26 Rp.13.574.921 Rp.3.998.713 Rp.9.576.208 Rp.1.205.627.607
27 Rp.13.574.921 Rp.4.030.369 Rp.9.544.552 Rp.1.201.597.238
28 Rp.13.574.921 Rp.4.062.276 Rp.9.512.645 Rp.1.197.534.962
29 Rp.13.574.921 Rp.4.094.436 Rp.9.480.485 Rp.1.193.440.526
30 Rp.13.574.921 Rp.4.126.850 Rp.9.448.071 Rp.1.189.313.676
31 Rp.13.574.921 Rp.4.159.521 Rp.9.415.400 Rp.1.185.154.155
32 Rp.13.574.921 Rp.4.192.451 Rp.9.382.470 Rp.1.180.961.704
33 Rp.13.574.921 Rp.4.225.641 Rp.9.349.280 Rp.1.176.736.063
34 Rp.13.574.921 Rp.4.259.094 Rp.9.315.827 Rp.1.172.476.969
35 Rp.13.574.921 Rp.4.292.812 Rp.9.282.109 Rp.1.168.184.157
36 Rp.13.574.921 Rp.4.326.796 Rp.9.248.125 Rp.1.163.857.361
37 Rp.15.462.970 Rp.3.581.926 Rp.11.881.044 Rp.1.160.275.435
38 Rp.15.462.970 Rp.3.618.492 Rp.11.844.478 Rp.1.156.656.943
39 Rp.15.462.970 Rp.3.655.430 Rp.11.807.540 Rp.1.153.001.513
40 Rp.15.462.970 Rp.3.692.746 Rp.11.770.224 Rp.1.149.308.767
41 Rp.15.462.970 Rp.3.730.443 Rp.11.732.527 Rp.1.145.578.324
42 Rp.15.462.970 Rp.3.768.525 Rp.11.694.445 Rp.1.141.809.799
43 Rp.15.462.970 Rp.3.806.995 Rp.11.655.975 Rp.1.138.002.804
44 Rp.15.462.970 Rp.3.845.858 Rp.11.617.112 Rp.1.134.156.946
45 Rp.15.462.970 Rp.3.885.118 Rp.11.577.852 Rp.1.130.271.828
46 Rp.15.462.970 Rp.3.924.778 Rp.11.538.192 Rp.1.126.347.050
47 Rp.15.462.970 Rp.3.964.844 Rp.11.498.126 Rp.1.122.382.206
48 Rp.15.462.970 Rp.4.005.318 Rp.11.457.652 Rp.1.118.376.888
49 Rp.15.462.970 Rp.4.046.206 Rp.11.416.764 Rp.1.114.330.682
50 Rp.15.462.970 Rp.4.087.511 Rp.11.375.459 Rp.1.110.243.171
51 Rp.15.462.970 Rp.4.129.238 Rp.11.333.732 Rp.1.106.113.933
52 Rp.15.462.970 Rp.4.171.390 Rp.11.291.580 Rp.1.101.942.543
53 Rp.15.462.970 Rp.4.213.973 Rp.11.248.997 Rp.1.097.728.570
54 Rp.15.462.970 Rp.4.256.991 Rp.11.205.979 Rp.1.093.471.579
55 Rp.15.462.970 Rp.4.300.448 Rp.11.162.522 Rp.1.089.171.131
56 Rp.15.462.970 Rp.4.344.348 Rp.11.118.622 Rp.1.084.826.783
57 Rp.15.462.970 Rp.4.388.697 Rp.11.074.273 Rp.1.080.438.086
58 Rp.15.462.970 Rp.4.433.498 Rp.11.029.472 Rp.1.076.004.588
59 Rp.15.462.970 Rp.4.478.756 Rp.10.984.214 Rp.1.071.525.832
60 Rp.15.462.970 Rp.4.524.477 Rp.10.938.493 Rp.1.067.001.355
61 Rp.15.462.970 Rp.4.570.665 Rp.10.892.305 Rp.1.062.430.690
62 Rp.15.462.970 Rp.4.617.323 Rp.10.845.647 Rp.1.057.813.367
63 Rp.15.462.970 Rp.4.664.459 Rp.10.798.511 Rp.1.053.148.908
64 Rp.15.462.970 Rp.4.712.075 Rp.10.750.895 Rp.1.048.436.833
65 Rp.15.462.970 Rp.4.760.177 Rp.10.702.793 Rp.1.043.676.656
66 Rp.15.462.970 Rp.4.808.771 Rp.10.654.199 Rp.1.038.867.885
67 Rp.15.462.970 Rp.4.857.860 Rp.10.605.110 Rp.1.034.010.025
68 Rp.15.462.970 Rp.4.907.451 Rp.10.555.519 Rp.1.029.102.574
69 Rp.15.462.970 Rp.4.957.548 Rp.10.505.422 Rp.1.024.145.026
70 Rp.15.462.970 Rp.5.008.156 Rp.10.454.814 Rp.1.019.136.870
71 Rp.15.462.970 Rp.5.059.281 Rp.10.403.689 Rp.1.014.077.589
72 Rp.15.462.970 Rp.5.110.928 Rp.10.352.042 Rp.1.008.966.661
73 Rp.15.462.970 Rp.5.163.102 Rp.10.299.868 Rp.1.003.803.559
74 Rp.15.462.970 Rp.5.215.809 Rp.10.247.161 Rp.998.587.750
75 Rp.15.462.970 Rp.5.269.053 Rp.10.193.917 Rp.993.318.697
76 Rp.15.462.970 Rp.5.322.842 Rp.10.140.128 Rp.987.995.855
77 Rp.15.462.970 Rp.5.377.179 Rp.10.085.791 Rp.982.618.676
78 Rp.15.462.970 Rp.5.432.071 Rp.10.030.899 Rp.977.186.605
79 Rp.15.462.970 Rp.5.487.523 Rp.9.975.447 Rp.971.699.082
80 Rp.15.462.970 Rp.5.543.542 Rp.9.919.428 Rp.966.155.540
81 Rp.15.462.970 Rp.5.600.132 Rp.9.862.838 Rp.960.555.408
82 Rp.15.462.970 Rp.5.657.300 Rp.9.805.670 Rp.954.898.108
83 Rp.15.462.970 Rp.5.715.052 Rp.9.747.918 Rp.949.183.056
84 Rp.15.462.970 Rp.5.773.393 Rp.9.689.577 Rp.943.409.663
85 Rp.15.462.970 Rp.5.832.330 Rp.9.630.640 Rp.937.577.333
86 Rp.15.462.970 Rp.5.891.868 Rp.9.571.102 Rp.931.685.465
87 Rp.15.462.970 Rp.5.952.014 Rp.9.510.956 Rp.925.733.451
88 Rp.15.462.970 Rp.6.012.774 Rp.9.450.196 Rp.919.720.677
89 Rp.15.462.970 Rp.6.074.155 Rp.9.388.815 Rp.913.646.522
90 Rp.15.462.970 Rp.6.136.162 Rp.9.326.808 Rp.907.510.360
91 Rp.15.462.970 Rp.6.198.802 Rp.9.264.168 Rp.901.311.558
92 Rp.15.462.970 Rp.6.262.081 Rp.9.200.889 Rp.895.049.477
93 Rp.15.462.970 Rp.6.326.007 Rp.9.136.963 Rp.888.723.470
94 Rp.15.462.970 Rp.6.390.585 Rp.9.072.385 Rp.882.332.885
95 Rp.15.462.970 Rp.6.455.822 Rp.9.007.148 Rp.875.877.063
96 Rp.15.462.970 Rp.6.521.725 Rp.8.941.245 Rp.869.355.338
97 Rp.15.462.970 Rp.6.588.301 Rp.8.874.669 Rp.862.767.037
98 Rp.15.462.970 Rp.6.655.556 Rp.8.807.414 Rp.856.111.481
99 Rp.15.462.970 Rp.6.723.499 Rp.8.739.471 Rp.849.387.982
100 Rp.15.462.970 Rp.6.792.134 Rp.8.670.836 Rp.842.595.848
101 Rp.15.462.970 Rp.6.861.471 Rp.8.601.499 Rp.835.734.377
102 Rp.15.462.970 Rp.6.931.515 Rp.8.531.455 Rp.828.802.862
103 Rp.15.462.970 Rp.7.002.274 Rp.8.460.696 Rp.821.800.588
104 Rp.15.462.970 Rp.7.073.756 Rp.8.389.214 Rp.814.726.832
105 Rp.15.462.970 Rp.7.145.967 Rp.8.317.003 Rp.807.580.865
106 Rp.15.462.970 Rp.7.218.915 Rp.8.244.055 Rp.800.361.950
107 Rp.15.462.970 Rp.7.292.608 Rp.8.170.362 Rp.793.069.342
108 Rp.15.462.970 Rp.7.367.054 Rp.8.095.916 Rp.785.702.288
109 Rp.15.462.970 Rp.7.442.259 Rp.8.020.711 Rp.778.260.029
110 Rp.15.462.970 Rp.7.518.232 Rp.7.944.738 Rp.770.741.797
111 Rp.15.462.970 Rp.7.594.981 Rp.7.867.989 Rp.763.146.816
112 Rp.15.462.970 Rp.7.672.513 Rp.7.790.457 Rp.755.474.303
113 Rp.15.462.970 Rp.7.750.836 Rp.7.712.134 Rp.747.723.467
114 Rp.15.462.970 Rp.7.829.960 Rp.7.633.010 Rp.739.893.507
115 Rp.15.462.970 Rp.7.909.890 Rp.7.553.080 Rp.731.983.617
116 Rp.15.462.970 Rp.7.990.637 Rp.7.472.333 Rp.723.992.980
117 Rp.15.462.970 Rp.8.072.208 Rp.7.390.762 Rp.715.920.772
118 Rp.15.462.970 Rp.8.154.612 Rp.7.308.358 Rp.707.766.160
119 Rp.15.462.970 Rp.8.237.857 Rp.7.225.113 Rp.699.528.303
120 Rp.15.462.970 Rp.8.321.952 Rp.7.141.018 Rp.691.206.351
121 Rp.15.462.970 Rp.8.406.905 Rp.7.056.065 Rp.682.799.446
122 Rp.15.462.970 Rp.8.492.726 Rp.6.970.244 Rp.674.306.720
123 Rp.15.462.970 Rp.8.579.422 Rp.6.883.548 Rp.665.727.298
124 Rp.15.462.970 Rp.8.667.004 Rp.6.795.966 Rp.657.060.294
125 Rp.15.462.970 Rp.8.755.479 Rp.6.707.491 Rp.648.304.815
126 Rp.15.462.970 Rp.8.844.858 Rp.6.618.112 Rp.639.459.957
127 Rp.15.462.970 Rp.8.935.150 Rp.6.527.820 Rp.630.524.807
128 Rp.15.462.970 Rp.9.026.363 Rp.6.436.607 Rp.621.498.444
129 Rp.15.462.970 Rp.9.118.507 Rp.6.344.463 Rp.612.379.937
130 Rp.15.462.970 Rp.9.211.591 Rp.6.251.379 Rp.603.168.346
131 Rp.15.462.970 Rp.9.305.626 Rp.6.157.344 Rp.593.862.720
132 Rp.15.462.970 Rp.9.400.621 Rp.6.062.349 Rp.584.462.099
133 Rp.15.462.970 Rp.9.496.586 Rp.5.966.384 Rp.574.965.513
134 Rp.15.462.970 Rp.9.593.530 Rp.5.869.440 Rp.565.371.983
135 Rp.15.462.970 Rp.9.691.464 Rp.5.771.506 Rp.555.680.519
136 Rp.15.462.970 Rp.9.790.398 Rp.5.672.572 Rp.545.890.121
137 Rp.15.462.970 Rp.9.890.342 Rp.5.572.628 Rp.535.999.779
138 Rp.15.462.970 Rp.9.991.306 Rp.5.471.664 Rp.526.008.473
139 Rp.15.462.970 Rp.10.093.300 Rp.5.369.670 Rp.515.915.173
140 Rp.15.462.970 Rp.10.196.336 Rp.5.266.634 Rp.505.718.837
141 Rp.15.462.970 Rp.10.300.424 Rp.5.162.546 Rp.495.418.413
142 Rp.15.462.970 Rp.10.405.574 Rp.5.057.396 Rp.485.012.839
143 Rp.15.462.970 Rp.10.511.797 Rp.4.951.173 Rp.474.501.042
144 Rp.15.462.970 Rp.10.619.105 Rp.4.843.865 Rp.463.881.937
145 Rp.15.462.970 Rp.10.727.509 Rp.4.735.461 Rp.453.154.428
146 Rp.15.462.970 Rp.10.837.019 Rp.4.625.951 Rp.442.317.409
147 Rp.15.462.970 Rp.10.947.646 Rp.4.515.324 Rp.431.369.763
148 Rp.15.462.970 Rp.11.059.404 Rp.4.403.566 Rp.420.310.359
149 Rp.15.462.970 Rp.11.172.302 Rp.4.290.668 Rp.409.138.057
150 Rp.15.462.970 Rp.11.286.352 Rp.4.176.618 Rp.397.851.705
151 Rp.15.462.970 Rp.11.401.567 Rp.4.061.403 Rp.386.450.138
152 Rp.15.462.970 Rp.11.517.958 Rp.3.945.012 Rp.374.932.180
153 Rp.15.462.970 Rp.11.635.537 Rp.3.827.433 Rp.363.296.643
154 Rp.15.462.970 Rp.11.754.317 Rp.3.708.653 Rp.351.542.326
155 Rp.15.462.970 Rp.11.874.309 Rp.3.588.661 Rp.339.668.017
156 Rp.15.462.970 Rp.11.995.526 Rp.3.467.444 Rp.327.672.491
157 Rp.15.462.970 Rp.12.117.980 Rp.3.344.990 Rp.315.554.511
158 Rp.15.462.970 Rp.12.241.684 Rp.3.221.286 Rp.303.312.827
159 Rp.15.462.970 Rp.12.366.652 Rp.3.096.318 Rp.290.946.175
160 Rp.15.462.970 Rp.12.492.894 Rp.2.970.076 Rp.278.453.281
161 Rp.15.462.970 Rp.12.620.426 Rp.2.842.544 Rp.265.832.855
162 Rp.15.462.970 Rp.12.749.260 Rp.2.713.710 Rp.253.083.595
163 Rp.15.462.970 Rp.12.879.408 Rp.2.583.562 Rp.240.204.187
164 Rp.15.462.970 Rp.13.010.886 Rp.2.452.084 Rp.227.193.301
165 Rp.15.462.970 Rp.13.143.705 Rp.2.319.265 Rp.214.049.596
166 Rp.15.462.970 Rp.13.277.880 Rp.2.185.090 Rp.200.771.716
167 Rp.15.462.970 Rp.13.413.425 Rp.2.049.545 Rp.187.358.291
168 Rp.15.462.970 Rp.13.550.354 Rp.1.912.616 Rp.173.807.937
169 Rp.15.462.970 Rp.13.688.681 Rp.1.774.289 Rp.160.119.256
170 Rp.15.462.970 Rp.13.828.419 Rp.1.634.551 Rp.146.290.837
171 Rp.15.462.970 Rp.13.969.584 Rp.1.493.386 Rp.132.321.253
172 Rp.15.462.970 Rp.14.112.191 Rp.1.350.779 Rp.118.209.062
173 Rp.15.462.970 Rp.14.256.252 Rp.1.206.718 Rp.103.952.810
174 Rp.15.462.970 Rp.14.401.785 Rp.1.061.185 Rp.89.551.025
175 Rp.15.462.970 Rp.14.548.803 Rp.914.167 Rp.75.002.222
176 Rp.15.462.970 Rp.14.697.322 Rp.765.648 Rp.60.304.900
177 Rp.15.462.970 Rp.14.847.357 Rp.615.613 Rp.45.457.543
178 Rp.15.462.970 Rp.14.998.924 Rp.464.046 Rp.30.458.619
179 Rp.15.462.970 Rp.15.152.038 Rp.310.932 Rp.15.306.581
180 Rp.15.462.970 Rp.15.306.581 Rp.156.255 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung
    Rp2,9mily
    RUMAH Dijual
    di Bandung
    Rp2,9mily
    • 4
    • 3
    • 191
    • 280
    Lihat Rincian
    Rp2,9mily
  • RUKO Dijual
    di Bandung
    Rp3,2mily
    RUKO Dijual
    di Bandung
    Rp3,2mily
    • 3
    • 88
    • 213
    Lihat Rincian
    Rp3,2mily
  • RUANG KANTOR Dijual
    di Bandung
    Rp1,64mily
    RUANG KANTOR Dijual
    di Bandung
    Rp1,64mily
    • 1
    • 1
    • 66
    Lihat Rincian
    Rp1,64mily
  • RUMAH Dijual
    di Bandung
    Rp3,5mily
    RUMAH Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 470
    • 300
    Lihat Rincian
    Rp3,5mily
  • RUANG KANTOR Dijual
    di Bandung
    Rp1,67mily
    RUANG KANTOR Dijual
    di Bandung
    Rp1,67mily
    • 1
    • 1
    • 68
    Lihat Rincian
    Rp1,67mily
  • APARTEMEN Dijual
    di Bandung
    Rp360jt
    APARTEMEN Dijual
    di Bandung
    Rp360jt
    • 1
    • 1
    • 23
    Lihat Rincian
    Rp360jt
  • RUMAH Dijual
    di Bandung
    Rp2,9mily
    RUMAH Dijual
    di Bandung
    Rp2,9mily
    • 4
    • 3
    • 191
    • 280
    Lihat Rincian
    Rp2,9mily
  • RUMAH Dijual
    di Bandung
    Rp2,05mily
    Terjual
    RUMAH Dijual
    di Bandung
    Rp2,05mily
    • 2
    • 1
    • 218
    • 100
    Lihat Rincian
    Rp2,05mily

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