Jual Rumah Siap Huni Yogyakarta, Rumah Jl Palagan Type 60

Jalan Palagan Sariharjo, Ngaglik Sleman Yogyakarta

Rp58,5jt
Bisa Nego
KPR: 488rb/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.58.500.000 Dana Tunai yang Harus Disiapkan Rp.17.550.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.46.800.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.488.697 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.556.667 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.50.953.137
Total Pembayaran
Rp.115.771.137 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.46.800.000
1 Rp.488.697 Rp.118.197 Rp.370.500 Rp.46.681.803
2 Rp.488.697 Rp.119.133 Rp.369.564 Rp.46.562.670
3 Rp.488.697 Rp.120.076 Rp.368.621 Rp.46.442.594
4 Rp.488.697 Rp.121.026 Rp.367.671 Rp.46.321.568
5 Rp.488.697 Rp.121.985 Rp.366.712 Rp.46.199.583
6 Rp.488.697 Rp.122.950 Rp.365.747 Rp.46.076.633
7 Rp.488.697 Rp.123.924 Rp.364.773 Rp.45.952.709
8 Rp.488.697 Rp.124.905 Rp.363.792 Rp.45.827.804
9 Rp.488.697 Rp.125.894 Rp.362.803 Rp.45.701.910
10 Rp.488.697 Rp.126.890 Rp.361.807 Rp.45.575.020
11 Rp.488.697 Rp.127.895 Rp.360.802 Rp.45.447.125
12 Rp.488.697 Rp.128.907 Rp.359.790 Rp.45.318.218
13 Rp.488.697 Rp.129.928 Rp.358.769 Rp.45.188.290
14 Rp.488.697 Rp.130.956 Rp.357.741 Rp.45.057.334
15 Rp.488.697 Rp.131.993 Rp.356.704 Rp.44.925.341
16 Rp.488.697 Rp.133.038 Rp.355.659 Rp.44.792.303
17 Rp.488.697 Rp.134.091 Rp.354.606 Rp.44.658.212
18 Rp.488.697 Rp.135.153 Rp.353.544 Rp.44.523.059
19 Rp.488.697 Rp.136.223 Rp.352.474 Rp.44.386.836
20 Rp.488.697 Rp.137.301 Rp.351.396 Rp.44.249.535
21 Rp.488.697 Rp.138.388 Rp.350.309 Rp.44.111.147
22 Rp.488.697 Rp.139.484 Rp.349.213 Rp.43.971.663
23 Rp.488.697 Rp.140.588 Rp.348.109 Rp.43.831.075
24 Rp.488.697 Rp.141.701 Rp.346.996 Rp.43.689.374
25 Rp.488.697 Rp.142.823 Rp.345.874 Rp.43.546.551
26 Rp.488.697 Rp.143.953 Rp.344.744 Rp.43.402.598
27 Rp.488.697 Rp.145.093 Rp.343.604 Rp.43.257.505
28 Rp.488.697 Rp.146.242 Rp.342.455 Rp.43.111.263
29 Rp.488.697 Rp.147.400 Rp.341.297 Rp.42.963.863
30 Rp.488.697 Rp.148.566 Rp.340.131 Rp.42.815.297
31 Rp.488.697 Rp.149.743 Rp.338.954 Rp.42.665.554
32 Rp.488.697 Rp.150.928 Rp.337.769 Rp.42.514.626
33 Rp.488.697 Rp.152.123 Rp.336.574 Rp.42.362.503
34 Rp.488.697 Rp.153.327 Rp.335.370 Rp.42.209.176
35 Rp.488.697 Rp.154.541 Rp.334.156 Rp.42.054.635
36 Rp.488.697 Rp.155.764 Rp.332.933 Rp.41.898.871
37 Rp.556.667 Rp.128.949 Rp.427.718 Rp.41.769.922
38 Rp.556.667 Rp.130.266 Rp.426.401 Rp.41.639.656
39 Rp.556.667 Rp.131.596 Rp.425.071 Rp.41.508.060
40 Rp.556.667 Rp.132.939 Rp.423.728 Rp.41.375.121
41 Rp.556.667 Rp.134.296 Rp.422.371 Rp.41.240.825
42 Rp.556.667 Rp.135.667 Rp.421.000 Rp.41.105.158
43 Rp.556.667 Rp.137.052 Rp.419.615 Rp.40.968.106
44 Rp.556.667 Rp.138.451 Rp.418.216 Rp.40.829.655
45 Rp.556.667 Rp.139.864 Rp.416.803 Rp.40.689.791
46 Rp.556.667 Rp.141.292 Rp.415.375 Rp.40.548.499
47 Rp.556.667 Rp.142.734 Rp.413.933 Rp.40.405.765
48 Rp.556.667 Rp.144.191 Rp.412.476 Rp.40.261.574
49 Rp.556.667 Rp.145.663 Rp.411.004 Rp.40.115.911
50 Rp.556.667 Rp.147.150 Rp.409.517 Rp.39.968.761
51 Rp.556.667 Rp.148.653 Rp.408.014 Rp.39.820.108
52 Rp.556.667 Rp.150.170 Rp.406.497 Rp.39.669.938
53 Rp.556.667 Rp.151.703 Rp.404.964 Rp.39.518.235
54 Rp.556.667 Rp.153.252 Rp.403.415 Rp.39.364.983
55 Rp.556.667 Rp.154.816 Rp.401.851 Rp.39.210.167
56 Rp.556.667 Rp.156.397 Rp.400.270 Rp.39.053.770
57 Rp.556.667 Rp.157.993 Rp.398.674 Rp.38.895.777
58 Rp.556.667 Rp.159.606 Rp.397.061 Rp.38.736.171
59 Rp.556.667 Rp.161.235 Rp.395.432 Rp.38.574.936
60 Rp.556.667 Rp.162.881 Rp.393.786 Rp.38.412.055
61 Rp.556.667 Rp.164.544 Rp.392.123 Rp.38.247.511
62 Rp.556.667 Rp.166.224 Rp.390.443 Rp.38.081.287
63 Rp.556.667 Rp.167.921 Rp.388.746 Rp.37.913.366
64 Rp.556.667 Rp.169.635 Rp.387.032 Rp.37.743.731
65 Rp.556.667 Rp.171.366 Rp.385.301 Rp.37.572.365
66 Rp.556.667 Rp.173.116 Rp.383.551 Rp.37.399.249
67 Rp.556.667 Rp.174.883 Rp.381.784 Rp.37.224.366
68 Rp.556.667 Rp.176.668 Rp.379.999 Rp.37.047.698
69 Rp.556.667 Rp.178.472 Rp.378.195 Rp.36.869.226
70 Rp.556.667 Rp.180.294 Rp.376.373 Rp.36.688.932
71 Rp.556.667 Rp.182.134 Rp.374.533 Rp.36.506.798
72 Rp.556.667 Rp.183.993 Rp.372.674 Rp.36.322.805
73 Rp.556.667 Rp.185.872 Rp.370.795 Rp.36.136.933
74 Rp.556.667 Rp.187.769 Rp.368.898 Rp.35.949.164
75 Rp.556.667 Rp.189.686 Rp.366.981 Rp.35.759.478
76 Rp.556.667 Rp.191.622 Rp.365.045 Rp.35.567.856
77 Rp.556.667 Rp.193.578 Rp.363.089 Rp.35.374.278
78 Rp.556.667 Rp.195.555 Rp.361.112 Rp.35.178.723
79 Rp.556.667 Rp.197.551 Rp.359.116 Rp.34.981.172
80 Rp.556.667 Rp.199.568 Rp.357.099 Rp.34.781.604
81 Rp.556.667 Rp.201.605 Rp.355.062 Rp.34.579.999
82 Rp.556.667 Rp.203.663 Rp.353.004 Rp.34.376.336
83 Rp.556.667 Rp.205.742 Rp.350.925 Rp.34.170.594
84 Rp.556.667 Rp.207.842 Rp.348.825 Rp.33.962.752
85 Rp.556.667 Rp.209.964 Rp.346.703 Rp.33.752.788
86 Rp.556.667 Rp.212.107 Rp.344.560 Rp.33.540.681
87 Rp.556.667 Rp.214.273 Rp.342.394 Rp.33.326.408
88 Rp.556.667 Rp.216.460 Rp.340.207 Rp.33.109.948
89 Rp.556.667 Rp.218.670 Rp.337.997 Rp.32.891.278
90 Rp.556.667 Rp.220.902 Rp.335.765 Rp.32.670.376
91 Rp.556.667 Rp.223.157 Rp.333.510 Rp.32.447.219
92 Rp.556.667 Rp.225.435 Rp.331.232 Rp.32.221.784
93 Rp.556.667 Rp.227.736 Rp.328.931 Rp.31.994.048
94 Rp.556.667 Rp.230.061 Rp.326.606 Rp.31.763.987
95 Rp.556.667 Rp.232.410 Rp.324.257 Rp.31.531.577
96 Rp.556.667 Rp.234.782 Rp.321.885 Rp.31.296.795
97 Rp.556.667 Rp.237.179 Rp.319.488 Rp.31.059.616
98 Rp.556.667 Rp.239.600 Rp.317.067 Rp.30.820.016
99 Rp.556.667 Rp.242.046 Rp.314.621 Rp.30.577.970
100 Rp.556.667 Rp.244.517 Rp.312.150 Rp.30.333.453
101 Rp.556.667 Rp.247.013 Rp.309.654 Rp.30.086.440
102 Rp.556.667 Rp.249.535 Rp.307.132 Rp.29.836.905
103 Rp.556.667 Rp.252.082 Rp.304.585 Rp.29.584.823
104 Rp.556.667 Rp.254.655 Rp.302.012 Rp.29.330.168
105 Rp.556.667 Rp.257.255 Rp.299.412 Rp.29.072.913
106 Rp.556.667 Rp.259.881 Rp.296.786 Rp.28.813.032
107 Rp.556.667 Rp.262.534 Rp.294.133 Rp.28.550.498
108 Rp.556.667 Rp.265.214 Rp.291.453 Rp.28.285.284
109 Rp.556.667 Rp.267.921 Rp.288.746 Rp.28.017.363
110 Rp.556.667 Rp.270.656 Rp.286.011 Rp.27.746.707
111 Rp.556.667 Rp.273.419 Rp.283.248 Rp.27.473.288
112 Rp.556.667 Rp.276.211 Rp.280.456 Rp.27.197.077
113 Rp.556.667 Rp.279.030 Rp.277.637 Rp.26.918.047
114 Rp.556.667 Rp.281.879 Rp.274.788 Rp.26.636.168
115 Rp.556.667 Rp.284.756 Rp.271.911 Rp.26.351.412
116 Rp.556.667 Rp.287.663 Rp.269.004 Rp.26.063.749
117 Rp.556.667 Rp.290.600 Rp.266.067 Rp.25.773.149
118 Rp.556.667 Rp.293.566 Rp.263.101 Rp.25.479.583
119 Rp.556.667 Rp.296.563 Rp.260.104 Rp.25.183.020
120 Rp.556.667 Rp.299.590 Rp.257.077 Rp.24.883.430
121 Rp.556.667 Rp.302.649 Rp.254.018 Rp.24.580.781
122 Rp.556.667 Rp.305.738 Rp.250.929 Rp.24.275.043
123 Rp.556.667 Rp.308.859 Rp.247.808 Rp.23.966.184
124 Rp.556.667 Rp.312.012 Rp.244.655 Rp.23.654.172
125 Rp.556.667 Rp.315.197 Rp.241.470 Rp.23.338.975
126 Rp.556.667 Rp.318.415 Rp.238.252 Rp.23.020.560
127 Rp.556.667 Rp.321.665 Rp.235.002 Rp.22.698.895
128 Rp.556.667 Rp.324.949 Rp.231.718 Rp.22.373.946
129 Rp.556.667 Rp.328.266 Rp.228.401 Rp.22.045.680
130 Rp.556.667 Rp.331.617 Rp.225.050 Rp.21.714.063
131 Rp.556.667 Rp.335.003 Rp.221.664 Rp.21.379.060
132 Rp.556.667 Rp.338.422 Rp.218.245 Rp.21.040.638
133 Rp.556.667 Rp.341.877 Rp.214.790 Rp.20.698.761
134 Rp.556.667 Rp.345.367 Rp.211.300 Rp.20.353.394
135 Rp.556.667 Rp.348.893 Rp.207.774 Rp.20.004.501
136 Rp.556.667 Rp.352.454 Rp.204.213 Rp.19.652.047
137 Rp.556.667 Rp.356.052 Rp.200.615 Rp.19.295.995
138 Rp.556.667 Rp.359.687 Rp.196.980 Rp.18.936.308
139 Rp.556.667 Rp.363.359 Rp.193.308 Rp.18.572.949
140 Rp.556.667 Rp.367.068 Rp.189.599 Rp.18.205.881
141 Rp.556.667 Rp.370.815 Rp.185.852 Rp.17.835.066
142 Rp.556.667 Rp.374.601 Rp.182.066 Rp.17.460.465
143 Rp.556.667 Rp.378.425 Rp.178.242 Rp.17.082.040
144 Rp.556.667 Rp.382.288 Rp.174.379 Rp.16.699.752
145 Rp.556.667 Rp.386.190 Rp.170.477 Rp.16.313.562
146 Rp.556.667 Rp.390.133 Rp.166.534 Rp.15.923.429
147 Rp.556.667 Rp.394.115 Rp.162.552 Rp.15.529.314
148 Rp.556.667 Rp.398.139 Rp.158.528 Rp.15.131.175
149 Rp.556.667 Rp.402.203 Rp.154.464 Rp.14.728.972
150 Rp.556.667 Rp.406.309 Rp.150.358 Rp.14.322.663
151 Rp.556.667 Rp.410.456 Rp.146.211 Rp.13.912.207
152 Rp.556.667 Rp.414.647 Rp.142.020 Rp.13.497.560
153 Rp.556.667 Rp.418.879 Rp.137.788 Rp.13.078.681
154 Rp.556.667 Rp.423.155 Rp.133.512 Rp.12.655.526
155 Rp.556.667 Rp.427.475 Rp.129.192 Rp.12.228.051
156 Rp.556.667 Rp.431.839 Rp.124.828 Rp.11.796.212
157 Rp.556.667 Rp.436.247 Rp.120.420 Rp.11.359.965
158 Rp.556.667 Rp.440.701 Rp.115.966 Rp.10.919.264
159 Rp.556.667 Rp.445.200 Rp.111.467 Rp.10.474.064
160 Rp.556.667 Rp.449.744 Rp.106.923 Rp.10.024.320
161 Rp.556.667 Rp.454.335 Rp.102.332 Rp.9.569.985
162 Rp.556.667 Rp.458.973 Rp.97.694 Rp.9.111.012
163 Rp.556.667 Rp.463.659 Rp.93.008 Rp.8.647.353
164 Rp.556.667 Rp.468.392 Rp.88.275 Rp.8.178.961
165 Rp.556.667 Rp.473.173 Rp.83.494 Rp.7.705.788
166 Rp.556.667 Rp.478.004 Rp.78.663 Rp.7.227.784
167 Rp.556.667 Rp.482.883 Rp.73.784 Rp.6.744.901
168 Rp.556.667 Rp.487.813 Rp.68.854 Rp.6.257.088
169 Rp.556.667 Rp.492.793 Rp.63.874 Rp.5.764.295
170 Rp.556.667 Rp.497.823 Rp.58.844 Rp.5.266.472
171 Rp.556.667 Rp.502.905 Rp.53.762 Rp.4.763.567
172 Rp.556.667 Rp.508.039 Rp.48.628 Rp.4.255.528
173 Rp.556.667 Rp.513.225 Rp.43.442 Rp.3.742.303
174 Rp.556.667 Rp.518.464 Rp.38.203 Rp.3.223.839
175 Rp.556.667 Rp.523.757 Rp.32.910 Rp.2.700.082
176 Rp.556.667 Rp.529.104 Rp.27.563 Rp.2.170.978
177 Rp.556.667 Rp.534.505 Rp.22.162 Rp.1.636.473
178 Rp.556.667 Rp.539.961 Rp.16.706 Rp.1.096.512
179 Rp.556.667 Rp.545.473 Rp.11.194 Rp.551.039
180 Rp.556.667 Rp.551.039 Rp.5.625 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Sleman
    Rp615jt
    APARTEMEN Dijual
    di Sleman
    Rp615jt
    • 1
    • 1
    • 1
    Lihat Rincian
    Rp615jt
  • RUMAH Dijual
    di Sleman
    Rp1,75mily
    RUMAH Dijual
    di Sleman
    Rp1,75mily
    • 4
    • 4
    • 150
    • 190
    Lihat Rincian
    Rp1,75mily
  • RUMAH Dijual
    di Sleman
    Rp850jt
    RUMAH Dijual
    di Sleman
    Rp850jt
    • 3
    • 2
    • 118
    • 67
    Lihat Rincian
    Rp850jt
  • RUMAH Dijual
    di Sleman
    Rp1,3mily
    RUMAH Dijual
    di Sleman
    Rp1,3mily
    • 5
    • 4
    • 128
    • 148
    Lihat Rincian
    Rp1,3mily
  • RUMAH Dijual
    di Sleman
    Rp860jt
    RUMAH Dijual
    di Sleman
    Rp860jt
    • 3
    • 3
    • 148
    • 100
    Lihat Rincian
    Rp860jt
  • RUMAH Dijual
    di Sleman
    Rp990jt
    RUMAH Dijual
    di Sleman
    Rp990jt
    • 6
    • 3
    • 118
    • 201
    Lihat Rincian
    Rp990jt
  • RUMAH Dijual
    di Sleman
    Rp615jt
    RUMAH Dijual
    di Sleman
    Rp615jt
    • 1
    • 1
    • 1
    • 1
    Lihat Rincian
    Rp615jt
  • RUMAH Dijual
    di Sleman
    Rp1,99mily
    RUMAH Dijual
    di Sleman
    Rp1,99mily
    • 4
    • 4
    • 200
    • 150
    Lihat Rincian
    Rp1,99mily

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