Rumah Cantik 2 Lantai di Pasar Minggu / Tanjung Barat / Poltangan

Gunuk Jakarta Selatan Jakarta

Rp2,35mily
Bisa Nego
KPR: 19,6jt/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.2.350.000.000 Dana Tunai yang Harus Disiapkan Rp.705.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.1.880.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.19.631.424 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.22.361.833 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.046.835.252
Total Pembayaran
Rp.4.650.635.252 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.1.880.000.000
1 Rp.19.631.424 Rp.4.748.091 Rp.14.883.333 Rp.1.875.251.909
2 Rp.19.631.424 Rp.4.785.680 Rp.14.845.744 Rp.1.870.466.229
3 Rp.19.631.424 Rp.4.823.566 Rp.14.807.858 Rp.1.865.642.663
4 Rp.19.631.424 Rp.4.861.753 Rp.14.769.671 Rp.1.860.780.910
5 Rp.19.631.424 Rp.4.900.242 Rp.14.731.182 Rp.1.855.880.668
6 Rp.19.631.424 Rp.4.939.035 Rp.14.692.389 Rp.1.850.941.633
7 Rp.19.631.424 Rp.4.978.136 Rp.14.653.288 Rp.1.845.963.497
8 Rp.19.631.424 Rp.5.017.546 Rp.14.613.878 Rp.1.840.945.951
9 Rp.19.631.424 Rp.5.057.269 Rp.14.574.155 Rp.1.835.888.682
10 Rp.19.631.424 Rp.5.097.305 Rp.14.534.119 Rp.1.830.791.377
11 Rp.19.631.424 Rp.5.137.659 Rp.14.493.765 Rp.1.825.653.718
12 Rp.19.631.424 Rp.5.178.332 Rp.14.453.092 Rp.1.820.475.386
13 Rp.19.631.424 Rp.5.219.327 Rp.14.412.097 Rp.1.815.256.059
14 Rp.19.631.424 Rp.5.260.647 Rp.14.370.777 Rp.1.809.995.412
15 Rp.19.631.424 Rp.5.302.294 Rp.14.329.130 Rp.1.804.693.118
16 Rp.19.631.424 Rp.5.344.270 Rp.14.287.154 Rp.1.799.348.848
17 Rp.19.631.424 Rp.5.386.579 Rp.14.244.845 Rp.1.793.962.269
18 Rp.19.631.424 Rp.5.429.223 Rp.14.202.201 Rp.1.788.533.046
19 Rp.19.631.424 Rp.5.472.204 Rp.14.159.220 Rp.1.783.060.842
20 Rp.19.631.424 Rp.5.515.526 Rp.14.115.898 Rp.1.777.545.316
21 Rp.19.631.424 Rp.5.559.190 Rp.14.072.234 Rp.1.771.986.126
22 Rp.19.631.424 Rp.5.603.201 Rp.14.028.223 Rp.1.766.382.925
23 Rp.19.631.424 Rp.5.647.559 Rp.13.983.865 Rp.1.760.735.366
24 Rp.19.631.424 Rp.5.692.269 Rp.13.939.155 Rp.1.755.043.097
25 Rp.19.631.424 Rp.5.737.333 Rp.13.894.091 Rp.1.749.305.764
26 Rp.19.631.424 Rp.5.782.753 Rp.13.848.671 Rp.1.743.523.011
27 Rp.19.631.424 Rp.5.828.533 Rp.13.802.891 Rp.1.737.694.478
28 Rp.19.631.424 Rp.5.874.676 Rp.13.756.748 Rp.1.731.819.802
29 Rp.19.631.424 Rp.5.921.184 Rp.13.710.240 Rp.1.725.898.618
30 Rp.19.631.424 Rp.5.968.060 Rp.13.663.364 Rp.1.719.930.558
31 Rp.19.631.424 Rp.6.015.307 Rp.13.616.117 Rp.1.713.915.251
32 Rp.19.631.424 Rp.6.062.928 Rp.13.568.496 Rp.1.707.852.323
33 Rp.19.631.424 Rp.6.110.926 Rp.13.520.498 Rp.1.701.741.397
34 Rp.19.631.424 Rp.6.159.305 Rp.13.472.119 Rp.1.695.582.092
35 Rp.19.631.424 Rp.6.208.066 Rp.13.423.358 Rp.1.689.374.026
36 Rp.19.631.424 Rp.6.257.213 Rp.13.374.211 Rp.1.683.116.813
37 Rp.22.361.833 Rp.5.180.016 Rp.17.181.817 Rp.1.677.936.797
38 Rp.22.361.833 Rp.5.232.895 Rp.17.128.938 Rp.1.672.703.902
39 Rp.22.361.833 Rp.5.286.314 Rp.17.075.519 Rp.1.667.417.588
40 Rp.22.361.833 Rp.5.340.278 Rp.17.021.555 Rp.1.662.077.310
41 Rp.22.361.833 Rp.5.394.794 Rp.16.967.039 Rp.1.656.682.516
42 Rp.22.361.833 Rp.5.449.866 Rp.16.911.967 Rp.1.651.232.650
43 Rp.22.361.833 Rp.5.505.500 Rp.16.856.333 Rp.1.645.727.150
44 Rp.22.361.833 Rp.5.561.702 Rp.16.800.131 Rp.1.640.165.448
45 Rp.22.361.833 Rp.5.618.477 Rp.16.743.356 Rp.1.634.546.971
46 Rp.22.361.833 Rp.5.675.833 Rp.16.686.000 Rp.1.628.871.138
47 Rp.22.361.833 Rp.5.733.773 Rp.16.628.060 Rp.1.623.137.365
48 Rp.22.361.833 Rp.5.792.306 Rp.16.569.527 Rp.1.617.345.059
49 Rp.22.361.833 Rp.5.851.436 Rp.16.510.397 Rp.1.611.493.623
50 Rp.22.361.833 Rp.5.911.169 Rp.16.450.664 Rp.1.605.582.454
51 Rp.22.361.833 Rp.5.971.512 Rp.16.390.321 Rp.1.599.610.942
52 Rp.22.361.833 Rp.6.032.471 Rp.16.329.362 Rp.1.593.578.471
53 Rp.22.361.833 Rp.6.094.053 Rp.16.267.780 Rp.1.587.484.418
54 Rp.22.361.833 Rp.6.156.263 Rp.16.205.570 Rp.1.581.328.155
55 Rp.22.361.833 Rp.6.219.108 Rp.16.142.725 Rp.1.575.109.047
56 Rp.22.361.833 Rp.6.282.595 Rp.16.079.238 Rp.1.568.826.452
57 Rp.22.361.833 Rp.6.346.730 Rp.16.015.103 Rp.1.562.479.722
58 Rp.22.361.833 Rp.6.411.519 Rp.15.950.314 Rp.1.556.068.203
59 Rp.22.361.833 Rp.6.476.970 Rp.15.884.863 Rp.1.549.591.233
60 Rp.22.361.833 Rp.6.543.089 Rp.15.818.744 Rp.1.543.048.144
61 Rp.22.361.833 Rp.6.609.883 Rp.15.751.950 Rp.1.536.438.261
62 Rp.22.361.833 Rp.6.677.359 Rp.15.684.474 Rp.1.529.760.902
63 Rp.22.361.833 Rp.6.745.524 Rp.15.616.309 Rp.1.523.015.378
64 Rp.22.361.833 Rp.6.814.384 Rp.15.547.449 Rp.1.516.200.994
65 Rp.22.361.833 Rp.6.883.948 Rp.15.477.885 Rp.1.509.317.046
66 Rp.22.361.833 Rp.6.954.221 Rp.15.407.612 Rp.1.502.362.825
67 Rp.22.361.833 Rp.7.025.212 Rp.15.336.621 Rp.1.495.337.613
68 Rp.22.361.833 Rp.7.096.928 Rp.15.264.905 Rp.1.488.240.685
69 Rp.22.361.833 Rp.7.169.376 Rp.15.192.457 Rp.1.481.071.309
70 Rp.22.361.833 Rp.7.242.563 Rp.15.119.270 Rp.1.473.828.746
71 Rp.22.361.833 Rp.7.316.498 Rp.15.045.335 Rp.1.466.512.248
72 Rp.22.361.833 Rp.7.391.187 Rp.14.970.646 Rp.1.459.121.061
73 Rp.22.361.833 Rp.7.466.639 Rp.14.895.194 Rp.1.451.654.422
74 Rp.22.361.833 Rp.7.542.861 Rp.14.818.972 Rp.1.444.111.561
75 Rp.22.361.833 Rp.7.619.861 Rp.14.741.972 Rp.1.436.491.700
76 Rp.22.361.833 Rp.7.697.647 Rp.14.664.186 Rp.1.428.794.053
77 Rp.22.361.833 Rp.7.776.227 Rp.14.585.606 Rp.1.421.017.826
78 Rp.22.361.833 Rp.7.855.609 Rp.14.506.224 Rp.1.413.162.217
79 Rp.22.361.833 Rp.7.935.802 Rp.14.426.031 Rp.1.405.226.415
80 Rp.22.361.833 Rp.8.016.813 Rp.14.345.020 Rp.1.397.209.602
81 Rp.22.361.833 Rp.8.098.652 Rp.14.263.181 Rp.1.389.110.950
82 Rp.22.361.833 Rp.8.181.325 Rp.14.180.508 Rp.1.380.929.625
83 Rp.22.361.833 Rp.8.264.843 Rp.14.096.990 Rp.1.372.664.782
84 Rp.22.361.833 Rp.8.349.213 Rp.14.012.620 Rp.1.364.315.569
85 Rp.22.361.833 Rp.8.434.445 Rp.13.927.388 Rp.1.355.881.124
86 Rp.22.361.833 Rp.8.520.547 Rp.13.841.286 Rp.1.347.360.577
87 Rp.22.361.833 Rp.8.607.527 Rp.13.754.306 Rp.1.338.753.050
88 Rp.22.361.833 Rp.8.695.396 Rp.13.666.437 Rp.1.330.057.654
89 Rp.22.361.833 Rp.8.784.161 Rp.13.577.672 Rp.1.321.273.493
90 Rp.22.361.833 Rp.8.873.833 Rp.13.488.000 Rp.1.312.399.660
91 Rp.22.361.833 Rp.8.964.420 Rp.13.397.413 Rp.1.303.435.240
92 Rp.22.361.833 Rp.9.055.932 Rp.13.305.901 Rp.1.294.379.308
93 Rp.22.361.833 Rp.9.148.378 Rp.13.213.455 Rp.1.285.230.930
94 Rp.22.361.833 Rp.9.241.767 Rp.13.120.066 Rp.1.275.989.163
95 Rp.22.361.833 Rp.9.336.110 Rp.13.025.723 Rp.1.266.653.053
96 Rp.22.361.833 Rp.9.431.416 Rp.12.930.417 Rp.1.257.221.637
97 Rp.22.361.833 Rp.9.527.695 Rp.12.834.138 Rp.1.247.693.942
98 Rp.22.361.833 Rp.9.624.957 Rp.12.736.876 Rp.1.238.068.985
99 Rp.22.361.833 Rp.9.723.212 Rp.12.638.621 Rp.1.228.345.773
100 Rp.22.361.833 Rp.9.822.470 Rp.12.539.363 Rp.1.218.523.303
101 Rp.22.361.833 Rp.9.922.741 Rp.12.439.092 Rp.1.208.600.562
102 Rp.22.361.833 Rp.10.024.036 Rp.12.337.797 Rp.1.198.576.526
103 Rp.22.361.833 Rp.10.126.364 Rp.12.235.469 Rp.1.188.450.162
104 Rp.22.361.833 Rp.10.229.738 Rp.12.132.095 Rp.1.178.220.424
105 Rp.22.361.833 Rp.10.334.166 Rp.12.027.667 Rp.1.167.886.258
106 Rp.22.361.833 Rp.10.439.661 Rp.11.922.172 Rp.1.157.446.597
107 Rp.22.361.833 Rp.10.546.232 Rp.11.815.601 Rp.1.146.900.365
108 Rp.22.361.833 Rp.10.653.892 Rp.11.707.941 Rp.1.136.246.473
109 Rp.22.361.833 Rp.10.762.650 Rp.11.599.183 Rp.1.125.483.823
110 Rp.22.361.833 Rp.10.872.519 Rp.11.489.314 Rp.1.114.611.304
111 Rp.22.361.833 Rp.10.983.509 Rp.11.378.324 Rp.1.103.627.795
112 Rp.22.361.833 Rp.11.095.633 Rp.11.266.200 Rp.1.092.532.162
113 Rp.22.361.833 Rp.11.208.901 Rp.11.152.932 Rp.1.081.323.261
114 Rp.22.361.833 Rp.11.323.325 Rp.11.038.508 Rp.1.069.999.936
115 Rp.22.361.833 Rp.11.438.917 Rp.10.922.916 Rp.1.058.561.019
116 Rp.22.361.833 Rp.11.555.689 Rp.10.806.144 Rp.1.047.005.330
117 Rp.22.361.833 Rp.11.673.654 Rp.10.688.179 Rp.1.035.331.676
118 Rp.22.361.833 Rp.11.792.822 Rp.10.569.011 Rp.1.023.538.854
119 Rp.22.361.833 Rp.11.913.207 Rp.10.448.626 Rp.1.011.625.647
120 Rp.22.361.833 Rp.12.034.821 Rp.10.327.012 Rp.999.590.826
121 Rp.22.361.833 Rp.12.157.677 Rp.10.204.156 Rp.987.433.149
122 Rp.22.361.833 Rp.12.281.786 Rp.10.080.047 Rp.975.151.363
123 Rp.22.361.833 Rp.12.407.163 Rp.9.954.670 Rp.962.744.200
124 Rp.22.361.833 Rp.12.533.819 Rp.9.828.014 Rp.950.210.381
125 Rp.22.361.833 Rp.12.661.769 Rp.9.700.064 Rp.937.548.612
126 Rp.22.361.833 Rp.12.791.024 Rp.9.570.809 Rp.924.757.588
127 Rp.22.361.833 Rp.12.921.599 Rp.9.440.234 Rp.911.835.989
128 Rp.22.361.833 Rp.13.053.507 Rp.9.308.326 Rp.898.782.482
129 Rp.22.361.833 Rp.13.186.762 Rp.9.175.071 Rp.885.595.720
130 Rp.22.361.833 Rp.13.321.377 Rp.9.040.456 Rp.872.274.343
131 Rp.22.361.833 Rp.13.457.366 Rp.8.904.467 Rp.858.816.977
132 Rp.22.361.833 Rp.13.594.743 Rp.8.767.090 Rp.845.222.234
133 Rp.22.361.833 Rp.13.733.523 Rp.8.628.310 Rp.831.488.711
134 Rp.22.361.833 Rp.13.873.719 Rp.8.488.114 Rp.817.614.992
135 Rp.22.361.833 Rp.14.015.347 Rp.8.346.486 Rp.803.599.645
136 Rp.22.361.833 Rp.14.158.420 Rp.8.203.413 Rp.789.441.225
137 Rp.22.361.833 Rp.14.302.954 Rp.8.058.879 Rp.775.138.271
138 Rp.22.361.833 Rp.14.448.963 Rp.7.912.870 Rp.760.689.308
139 Rp.22.361.833 Rp.14.596.463 Rp.7.765.370 Rp.746.092.845
140 Rp.22.361.833 Rp.14.745.469 Rp.7.616.364 Rp.731.347.376
141 Rp.22.361.833 Rp.14.895.995 Rp.7.465.838 Rp.716.451.381
142 Rp.22.361.833 Rp.15.048.058 Rp.7.313.775 Rp.701.403.323
143 Rp.22.361.833 Rp.15.201.674 Rp.7.160.159 Rp.686.201.649
144 Rp.22.361.833 Rp.15.356.858 Rp.7.004.975 Rp.670.844.791
145 Rp.22.361.833 Rp.15.513.626 Rp.6.848.207 Rp.655.331.165
146 Rp.22.361.833 Rp.15.671.994 Rp.6.689.839 Rp.639.659.171
147 Rp.22.361.833 Rp.15.831.979 Rp.6.529.854 Rp.623.827.192
148 Rp.22.361.833 Rp.15.993.597 Rp.6.368.236 Rp.607.833.595
149 Rp.22.361.833 Rp.16.156.865 Rp.6.204.968 Rp.591.676.730
150 Rp.22.361.833 Rp.16.321.800 Rp.6.040.033 Rp.575.354.930
151 Rp.22.361.833 Rp.16.488.418 Rp.5.873.415 Rp.558.866.512
152 Rp.22.361.833 Rp.16.656.737 Rp.5.705.096 Rp.542.209.775
153 Rp.22.361.833 Rp.16.826.775 Rp.5.535.058 Rp.525.383.000
154 Rp.22.361.833 Rp.16.998.548 Rp.5.363.285 Rp.508.384.452
155 Rp.22.361.833 Rp.17.172.075 Rp.5.189.758 Rp.491.212.377
156 Rp.22.361.833 Rp.17.347.373 Rp.5.014.460 Rp.473.865.004
157 Rp.22.361.833 Rp.17.524.461 Rp.4.837.372 Rp.456.340.543
158 Rp.22.361.833 Rp.17.703.357 Rp.4.658.476 Rp.438.637.186
159 Rp.22.361.833 Rp.17.884.078 Rp.4.477.755 Rp.420.753.108
160 Rp.22.361.833 Rp.18.066.645 Rp.4.295.188 Rp.402.686.463
161 Rp.22.361.833 Rp.18.251.075 Rp.4.110.758 Rp.384.435.388
162 Rp.22.361.833 Rp.18.437.388 Rp.3.924.445 Rp.365.998.000
163 Rp.22.361.833 Rp.18.625.603 Rp.3.736.230 Rp.347.372.397
164 Rp.22.361.833 Rp.18.815.740 Rp.3.546.093 Rp.328.556.657
165 Rp.22.361.833 Rp.19.007.817 Rp.3.354.016 Rp.309.548.840
166 Rp.22.361.833 Rp.19.201.855 Rp.3.159.978 Rp.290.346.985
167 Rp.22.361.833 Rp.19.397.874 Rp.2.963.959 Rp.270.949.111
168 Rp.22.361.833 Rp.19.595.894 Rp.2.765.939 Rp.251.353.217
169 Rp.22.361.833 Rp.19.795.936 Rp.2.565.897 Rp.231.557.281
170 Rp.22.361.833 Rp.19.998.019 Rp.2.363.814 Rp.211.559.262
171 Rp.22.361.833 Rp.20.202.166 Rp.2.159.667 Rp.191.357.096
172 Rp.22.361.833 Rp.20.408.396 Rp.1.953.437 Rp.170.948.700
173 Rp.22.361.833 Rp.20.616.732 Rp.1.745.101 Rp.150.331.968
174 Rp.22.361.833 Rp.20.827.194 Rp.1.534.639 Rp.129.504.774
175 Rp.22.361.833 Rp.21.039.805 Rp.1.322.028 Rp.108.464.969
176 Rp.22.361.833 Rp.21.254.586 Rp.1.107.247 Rp.87.210.383
177 Rp.22.361.833 Rp.21.471.560 Rp.890.273 Rp.65.738.823
178 Rp.22.361.833 Rp.21.690.749 Rp.671.084 Rp.44.048.074
179 Rp.22.361.833 Rp.21.912.176 Rp.449.657 Rp.22.135.898
180 Rp.22.361.833 Rp.22.135.898 Rp.225.971 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • TANAH Dijual
    di Jakarta Selatan
    Rp1,9mily
    TANAH Dijual
    di Jakarta Selatan
    Rp1,9mily
    • 230
    Lihat Rincian
    Rp1,9mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp2,9mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp2,9mily
    • 3
    • 3
    • 280
    • 400
    Lihat Rincian
    Rp2,9mily
  • KOMERSIAL Disewa
    di Jakarta Selatan
    Rp72jt/bln
    KOMERSIAL Disewa
    di Jakarta Selatan
    Rp72jt/bln
    • 6
    • 5050
    • 3400
    Lihat Rincian
    Rp72jt/bln
  • TANAH Dijual
    di Jakarta Selatan
    Rp996jt
    TANAH Dijual
    di Jakarta Selatan
    Rp996jt
    • 120
    Lihat Rincian
    Rp996jt
  • RUMAH Dijual
    di Jakarta Selatan
    Rp2,3mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp2,3mily
    • 1
    • 1
    • 190
    • 2
    Lihat Rincian
    Rp2,3mily
  • RUMAH Disewa
    di Jakarta Selatan
    Rp80jt/thn
    RUMAH Disewa
    di Jakarta Selatan
    Rp80jt/thn
    • 4
    • 2
    • 330
    • 400
    Lihat Rincian
    Rp80jt/thn
  • RUMAH Dijual
    di Jakarta Selatan
    Rp2,2mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp2,2mily
    • 1
    • 1
    • 230
    • 2
    Lihat Rincian
    Rp2,2mily
  • RUMAH Dijual
    di Jakarta Selatan
    Rp14,5mily
    RUMAH Dijual
    di Jakarta Selatan
    Rp14,5mily
    • 3
    • 2
    • 640
    • 500
    Lihat Rincian
    Rp14,5mily