Rumah Kemang Utara VIII, luas 835

Jl. Kemang Utara VIII No.46 Bangka, Mampang Prapatan, Kota Jakarta Selatan, Daerah Khusus Ibukota Jakarta 12730 Jakarta Selatan Jakarta

Rp20mily
Bisa Nego
KPR: 167jt/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.20.000.000.000 Dana Tunai yang Harus Disiapkan Rp.6.000.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.16.000.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.167.075.949 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.190.313.473 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.17.419.874.360
Total Pembayaran
Rp.39.579.874.360 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.16.000.000.000
1 Rp.167.075.949 Rp.40.409.282 Rp.126.666.667 Rp.15.959.590.718
2 Rp.167.075.949 Rp.40.729.189 Rp.126.346.760 Rp.15.918.861.529
3 Rp.167.075.949 Rp.41.051.629 Rp.126.024.320 Rp.15.877.809.900
4 Rp.167.075.949 Rp.41.376.621 Rp.125.699.328 Rp.15.836.433.279
5 Rp.167.075.949 Rp.41.704.186 Rp.125.371.763 Rp.15.794.729.093
6 Rp.167.075.949 Rp.42.034.344 Rp.125.041.605 Rp.15.752.694.749
7 Rp.167.075.949 Rp.42.367.116 Rp.124.708.833 Rp.15.710.327.633
8 Rp.167.075.949 Rp.42.702.522 Rp.124.373.427 Rp.15.667.625.111
9 Rp.167.075.949 Rp.43.040.584 Rp.124.035.365 Rp.15.624.584.527
10 Rp.167.075.949 Rp.43.381.321 Rp.123.694.628 Rp.15.581.203.206
11 Rp.167.075.949 Rp.43.724.757 Rp.123.351.192 Rp.15.537.478.449
12 Rp.167.075.949 Rp.44.070.911 Rp.123.005.038 Rp.15.493.407.538
13 Rp.167.075.949 Rp.44.419.806 Rp.122.656.143 Rp.15.448.987.732
14 Rp.167.075.949 Rp.44.771.463 Rp.122.304.486 Rp.15.404.216.269
15 Rp.167.075.949 Rp.45.125.904 Rp.121.950.045 Rp.15.359.090.365
16 Rp.167.075.949 Rp.45.483.150 Rp.121.592.799 Rp.15.313.607.215
17 Rp.167.075.949 Rp.45.843.225 Rp.121.232.724 Rp.15.267.763.990
18 Rp.167.075.949 Rp.46.206.151 Rp.120.869.798 Rp.15.221.557.839
19 Rp.167.075.949 Rp.46.571.949 Rp.120.504.000 Rp.15.174.985.890
20 Rp.167.075.949 Rp.46.940.644 Rp.120.135.305 Rp.15.128.045.246
21 Rp.167.075.949 Rp.47.312.257 Rp.119.763.692 Rp.15.080.732.989
22 Rp.167.075.949 Rp.47.686.813 Rp.119.389.136 Rp.15.033.046.176
23 Rp.167.075.949 Rp.48.064.333 Rp.119.011.616 Rp.14.984.981.843
24 Rp.167.075.949 Rp.48.444.843 Rp.118.631.106 Rp.14.936.537.000
25 Rp.167.075.949 Rp.48.828.364 Rp.118.247.585 Rp.14.887.708.636
26 Rp.167.075.949 Rp.49.214.922 Rp.117.861.027 Rp.14.838.493.714
27 Rp.167.075.949 Rp.49.604.540 Rp.117.471.409 Rp.14.788.889.174
28 Rp.167.075.949 Rp.49.997.243 Rp.117.078.706 Rp.14.738.891.931
29 Rp.167.075.949 Rp.50.393.055 Rp.116.682.894 Rp.14.688.498.876
30 Rp.167.075.949 Rp.50.792.000 Rp.116.283.949 Rp.14.637.706.876
31 Rp.167.075.949 Rp.51.194.103 Rp.115.881.846 Rp.14.586.512.773
32 Rp.167.075.949 Rp.51.599.390 Rp.115.476.559 Rp.14.534.913.383
33 Rp.167.075.949 Rp.52.007.885 Rp.115.068.064 Rp.14.482.905.498
34 Rp.167.075.949 Rp.52.419.614 Rp.114.656.335 Rp.14.430.485.884
35 Rp.167.075.949 Rp.52.834.602 Rp.114.241.347 Rp.14.377.651.282
36 Rp.167.075.949 Rp.53.252.876 Rp.113.823.073 Rp.14.324.398.406
37 Rp.190.313.473 Rp.44.085.239 Rp.146.228.234 Rp.14.280.313.167
38 Rp.190.313.473 Rp.44.535.276 Rp.145.778.197 Rp.14.235.777.891
39 Rp.190.313.473 Rp.44.989.907 Rp.145.323.566 Rp.14.190.787.984
40 Rp.190.313.473 Rp.45.449.179 Rp.144.864.294 Rp.14.145.338.805
41 Rp.190.313.473 Rp.45.913.139 Rp.144.400.334 Rp.14.099.425.666
42 Rp.190.313.473 Rp.46.381.836 Rp.143.931.637 Rp.14.053.043.830
43 Rp.190.313.473 Rp.46.855.317 Rp.143.458.156 Rp.14.006.188.513
44 Rp.190.313.473 Rp.47.333.632 Rp.142.979.841 Rp.13.958.854.881
45 Rp.190.313.473 Rp.47.816.829 Rp.142.496.644 Rp.13.911.038.052
46 Rp.190.313.473 Rp.48.304.960 Rp.142.008.513 Rp.13.862.733.092
47 Rp.190.313.473 Rp.48.798.073 Rp.141.515.400 Rp.13.813.935.019
48 Rp.190.313.473 Rp.49.296.220 Rp.141.017.253 Rp.13.764.638.799
49 Rp.190.313.473 Rp.49.799.452 Rp.140.514.021 Rp.13.714.839.347
50 Rp.190.313.473 Rp.50.307.821 Rp.140.005.652 Rp.13.664.531.526
51 Rp.190.313.473 Rp.50.821.380 Rp.139.492.093 Rp.13.613.710.146
52 Rp.190.313.473 Rp.51.340.182 Rp.138.973.291 Rp.13.562.369.964
53 Rp.190.313.473 Rp.51.864.280 Rp.138.449.193 Rp.13.510.505.684
54 Rp.190.313.473 Rp.52.393.727 Rp.137.919.746 Rp.13.458.111.957
55 Rp.190.313.473 Rp.52.928.580 Rp.137.384.893 Rp.13.405.183.377
56 Rp.190.313.473 Rp.53.468.893 Rp.136.844.580 Rp.13.351.714.484
57 Rp.190.313.473 Rp.54.014.721 Rp.136.298.752 Rp.13.297.699.763
58 Rp.190.313.473 Rp.54.566.121 Rp.135.747.352 Rp.13.243.133.642
59 Rp.190.313.473 Rp.55.123.150 Rp.135.190.323 Rp.13.188.010.492
60 Rp.190.313.473 Rp.55.685.866 Rp.134.627.607 Rp.13.132.324.626
61 Rp.190.313.473 Rp.56.254.326 Rp.134.059.147 Rp.13.076.070.300
62 Rp.190.313.473 Rp.56.828.589 Rp.133.484.884 Rp.13.019.241.711
63 Rp.190.313.473 Rp.57.408.714 Rp.132.904.759 Rp.12.961.832.997
64 Rp.190.313.473 Rp.57.994.761 Rp.132.318.712 Rp.12.903.838.236
65 Rp.190.313.473 Rp.58.586.791 Rp.131.726.682 Rp.12.845.251.445
66 Rp.190.313.473 Rp.59.184.864 Rp.131.128.609 Rp.12.786.066.581
67 Rp.190.313.473 Rp.59.789.043 Rp.130.524.430 Rp.12.726.277.538
68 Rp.190.313.473 Rp.60.399.390 Rp.129.914.083 Rp.12.665.878.148
69 Rp.190.313.473 Rp.61.015.967 Rp.129.297.506 Rp.12.604.862.181
70 Rp.190.313.473 Rp.61.638.838 Rp.128.674.635 Rp.12.543.223.343
71 Rp.190.313.473 Rp.62.268.068 Rp.128.045.405 Rp.12.480.955.275
72 Rp.190.313.473 Rp.62.903.721 Rp.127.409.752 Rp.12.418.051.554
73 Rp.190.313.473 Rp.63.545.863 Rp.126.767.610 Rp.12.354.505.691
74 Rp.190.313.473 Rp.64.194.561 Rp.126.118.912 Rp.12.290.311.130
75 Rp.190.313.473 Rp.64.849.880 Rp.125.463.593 Rp.12.225.461.250
76 Rp.190.313.473 Rp.65.511.889 Rp.124.801.584 Rp.12.159.949.361
77 Rp.190.313.473 Rp.66.180.657 Rp.124.132.816 Rp.12.093.768.704
78 Rp.190.313.473 Rp.66.856.251 Rp.123.457.222 Rp.12.026.912.453
79 Rp.190.313.473 Rp.67.538.742 Rp.122.774.731 Rp.11.959.373.711
80 Rp.190.313.473 Rp.68.228.200 Rp.122.085.273 Rp.11.891.145.511
81 Rp.190.313.473 Rp.68.924.696 Rp.121.388.777 Rp.11.822.220.815
82 Rp.190.313.473 Rp.69.628.302 Rp.120.685.171 Rp.11.752.592.513
83 Rp.190.313.473 Rp.70.339.091 Rp.119.974.382 Rp.11.682.253.422
84 Rp.190.313.473 Rp.71.057.136 Rp.119.256.337 Rp.11.611.196.286
85 Rp.190.313.473 Rp.71.782.511 Rp.118.530.962 Rp.11.539.413.775
86 Rp.190.313.473 Rp.72.515.291 Rp.117.798.182 Rp.11.466.898.484
87 Rp.190.313.473 Rp.73.255.551 Rp.117.057.922 Rp.11.393.642.933
88 Rp.190.313.473 Rp.74.003.368 Rp.116.310.105 Rp.11.319.639.565
89 Rp.190.313.473 Rp.74.758.819 Rp.115.554.654 Rp.11.244.880.746
90 Rp.190.313.473 Rp.75.521.982 Rp.114.791.491 Rp.11.169.358.764
91 Rp.190.313.473 Rp.76.292.936 Rp.114.020.537 Rp.11.093.065.828
92 Rp.190.313.473 Rp.77.071.759 Rp.113.241.714 Rp.11.015.994.069
93 Rp.190.313.473 Rp.77.858.534 Rp.112.454.939 Rp.10.938.135.535
94 Rp.190.313.473 Rp.78.653.339 Rp.111.660.134 Rp.10.859.482.196
95 Rp.190.313.473 Rp.79.456.259 Rp.110.857.214 Rp.10.780.025.937
96 Rp.190.313.473 Rp.80.267.375 Rp.110.046.098 Rp.10.699.758.562
97 Rp.190.313.473 Rp.81.086.771 Rp.109.226.702 Rp.10.618.671.791
98 Rp.190.313.473 Rp.81.914.532 Rp.108.398.941 Rp.10.536.757.259
99 Rp.190.313.473 Rp.82.750.743 Rp.107.562.730 Rp.10.454.006.516
100 Rp.190.313.473 Rp.83.595.490 Rp.106.717.983 Rp.10.370.411.026
101 Rp.190.313.473 Rp.84.448.860 Rp.105.864.613 Rp.10.285.962.166
102 Rp.190.313.473 Rp.85.310.943 Rp.105.002.530 Rp.10.200.651.223
103 Rp.190.313.473 Rp.86.181.825 Rp.104.131.648 Rp.10.114.469.398
104 Rp.190.313.473 Rp.87.061.598 Rp.103.251.875 Rp.10.027.407.800
105 Rp.190.313.473 Rp.87.950.352 Rp.102.363.121 Rp.9.939.457.448
106 Rp.190.313.473 Rp.88.848.178 Rp.101.465.295 Rp.9.850.609.270
107 Rp.190.313.473 Rp.89.755.170 Rp.100.558.303 Rp.9.760.854.100
108 Rp.190.313.473 Rp.90.671.421 Rp.99.642.052 Rp.9.670.182.679
109 Rp.190.313.473 Rp.91.597.025 Rp.98.716.448 Rp.9.578.585.654
110 Rp.190.313.473 Rp.92.532.078 Rp.97.781.395 Rp.9.486.053.576
111 Rp.190.313.473 Rp.93.476.676 Rp.96.836.797 Rp.9.392.576.900
112 Rp.190.313.473 Rp.94.430.917 Rp.95.882.556 Rp.9.298.145.983
113 Rp.190.313.473 Rp.95.394.899 Rp.94.918.574 Rp.9.202.751.084
114 Rp.190.313.473 Rp.96.368.722 Rp.93.944.751 Rp.9.106.382.362
115 Rp.190.313.473 Rp.97.352.486 Rp.92.960.987 Rp.9.009.029.876
116 Rp.190.313.473 Rp.98.346.293 Rp.91.967.180 Rp.8.910.683.583
117 Rp.190.313.473 Rp.99.350.245 Rp.90.963.228 Rp.8.811.333.338
118 Rp.190.313.473 Rp.100.364.445 Rp.89.949.028 Rp.8.710.968.893
119 Rp.190.313.473 Rp.101.388.999 Rp.88.924.474 Rp.8.609.579.894
120 Rp.190.313.473 Rp.102.424.012 Rp.87.889.461 Rp.8.507.155.882
121 Rp.190.313.473 Rp.103.469.590 Rp.86.843.883 Rp.8.403.686.292
122 Rp.190.313.473 Rp.104.525.842 Rp.85.787.631 Rp.8.299.160.450
123 Rp.190.313.473 Rp.105.592.877 Rp.84.720.596 Rp.8.193.567.573
124 Rp.190.313.473 Rp.106.670.804 Rp.83.642.669 Rp.8.086.896.769
125 Rp.190.313.473 Rp.107.759.735 Rp.82.553.738 Rp.7.979.137.034
126 Rp.190.313.473 Rp.108.859.782 Rp.81.453.691 Rp.7.870.277.252
127 Rp.190.313.473 Rp.109.971.059 Rp.80.342.414 Rp.7.760.306.193
128 Rp.190.313.473 Rp.111.093.681 Rp.79.219.792 Rp.7.649.212.512
129 Rp.190.313.473 Rp.112.227.762 Rp.78.085.711 Rp.7.536.984.750
130 Rp.190.313.473 Rp.113.373.420 Rp.76.940.053 Rp.7.423.611.330
131 Rp.190.313.473 Rp.114.530.774 Rp.75.782.699 Rp.7.309.080.556
132 Rp.190.313.473 Rp.115.699.942 Rp.74.613.531 Rp.7.193.380.614
133 Rp.190.313.473 Rp.116.881.046 Rp.73.432.427 Rp.7.076.499.568
134 Rp.190.313.473 Rp.118.074.207 Rp.72.239.266 Rp.6.958.425.361
135 Rp.190.313.473 Rp.119.279.547 Rp.71.033.926 Rp.6.839.145.814
136 Rp.190.313.473 Rp.120.497.193 Rp.69.816.280 Rp.6.718.648.621
137 Rp.190.313.473 Rp.121.727.268 Rp.68.586.205 Rp.6.596.921.353
138 Rp.190.313.473 Rp.122.969.901 Rp.67.343.572 Rp.6.473.951.452
139 Rp.190.313.473 Rp.124.225.219 Rp.66.088.254 Rp.6.349.726.233
140 Rp.190.313.473 Rp.125.493.351 Rp.64.820.122 Rp.6.224.232.882
141 Rp.190.313.473 Rp.126.774.429 Rp.63.539.044 Rp.6.097.458.453
142 Rp.190.313.473 Rp.128.068.585 Rp.62.244.888 Rp.5.969.389.868
143 Rp.190.313.473 Rp.129.375.951 Rp.60.937.522 Rp.5.840.013.917
144 Rp.190.313.473 Rp.130.696.664 Rp.59.616.809 Rp.5.709.317.253
145 Rp.190.313.473 Rp.132.030.859 Rp.58.282.614 Rp.5.577.286.394
146 Rp.190.313.473 Rp.133.378.674 Rp.56.934.799 Rp.5.443.907.720
147 Rp.190.313.473 Rp.134.740.248 Rp.55.573.225 Rp.5.309.167.472
148 Rp.190.313.473 Rp.136.115.722 Rp.54.197.751 Rp.5.173.051.750
149 Rp.190.313.473 Rp.137.505.236 Rp.52.808.237 Rp.5.035.546.514
150 Rp.190.313.473 Rp.138.908.936 Rp.51.404.537 Rp.4.896.637.578
151 Rp.190.313.473 Rp.140.326.964 Rp.49.986.509 Rp.4.756.310.614
152 Rp.190.313.473 Rp.141.759.469 Rp.48.554.004 Rp.4.614.551.145
153 Rp.190.313.473 Rp.143.206.597 Rp.47.106.876 Rp.4.471.344.548
154 Rp.190.313.473 Rp.144.668.497 Rp.45.644.976 Rp.4.326.676.051
155 Rp.190.313.473 Rp.146.145.322 Rp.44.168.151 Rp.4.180.530.729
156 Rp.190.313.473 Rp.147.637.222 Rp.42.676.251 Rp.4.032.893.507
157 Rp.190.313.473 Rp.149.144.352 Rp.41.169.121 Rp.3.883.749.155
158 Rp.190.313.473 Rp.150.666.867 Rp.39.646.606 Rp.3.733.082.288
159 Rp.190.313.473 Rp.152.204.925 Rp.38.108.548 Rp.3.580.877.363
160 Rp.190.313.473 Rp.153.758.683 Rp.36.554.790 Rp.3.427.118.680
161 Rp.190.313.473 Rp.155.328.303 Rp.34.985.170 Rp.3.271.790.377
162 Rp.190.313.473 Rp.156.913.946 Rp.33.399.527 Rp.3.114.876.431
163 Rp.190.313.473 Rp.158.515.776 Rp.31.797.697 Rp.2.956.360.655
164 Rp.190.313.473 Rp.160.133.958 Rp.30.179.515 Rp.2.796.226.697
165 Rp.190.313.473 Rp.161.768.659 Rp.28.544.814 Rp.2.634.458.038
166 Rp.190.313.473 Rp.163.420.047 Rp.26.893.426 Rp.2.471.037.991
167 Rp.190.313.473 Rp.165.088.294 Rp.25.225.179 Rp.2.305.949.697
168 Rp.190.313.473 Rp.166.773.570 Rp.23.539.903 Rp.2.139.176.127
169 Rp.190.313.473 Rp.168.476.050 Rp.21.837.423 Rp.1.970.700.077
170 Rp.190.313.473 Rp.170.195.910 Rp.20.117.563 Rp.1.800.504.167
171 Rp.190.313.473 Rp.171.933.326 Rp.18.380.147 Rp.1.628.570.841
172 Rp.190.313.473 Rp.173.688.479 Rp.16.624.994 Rp.1.454.882.362
173 Rp.190.313.473 Rp.175.461.549 Rp.14.851.924 Rp.1.279.420.813
174 Rp.190.313.473 Rp.177.252.719 Rp.13.060.754 Rp.1.102.168.094
175 Rp.190.313.473 Rp.179.062.174 Rp.11.251.299 Rp.923.105.920
176 Rp.190.313.473 Rp.180.890.100 Rp.9.423.373 Rp.742.215.820
177 Rp.190.313.473 Rp.182.736.687 Rp.7.576.786 Rp.559.479.133
178 Rp.190.313.473 Rp.184.602.124 Rp.5.711.349 Rp.374.877.009
179 Rp.190.313.473 Rp.186.486.604 Rp.3.826.869 Rp.188.390.405
180 Rp.190.313.473 Rp.188.390.405 Rp.1.923.152 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jakarta Selatan
    Rp11mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp11mily
    • 3
    • 3
    • 200
    • 193
    Lihat Rincian
    Rp11mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp18jt/bln
    • 2
    • 2
    • 89
    Lihat Rincian
    Rp18jt/bln
  • RUKO Dijual
    di Jakarta Selatan
    Rp32,5mily
    RUKO Dijual
    di Jakarta Selatan
    Rp32,5mily
    • 450
    • 750
    Lihat Rincian
    Rp32,5mily
  • APARTEMEN Disewa
    di Jakarta Selatan
    Rp7,5jt/bln
    APARTEMEN Disewa
    di Jakarta Selatan
    Rp7,5jt/bln
    • 2
    • 1
    • 40
    Lihat Rincian
    Rp7,5jt/bln
  • RUMAH Dijual
    di Jakarta Selatan
    Rp25mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp25mily
    • 3
    • 3
    • 602
    • 746
    Lihat Rincian
    Rp25mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp15mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp15mily
    • 4
    • 4
    • 350
    • 400
    Lihat Rincian
    Rp15mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp4,5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp4,5mily
    • 3
    • 2
    • 252
    • 150
    Lihat Rincian
    Rp4,5mily
  • APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,5mily
    APARTEMEN Dijual
    di Jakarta Selatan
    Rp2,5mily
    • 2
    • 3
    • 82
    Lihat Rincian
    Rp2,5mily

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