Dijual Rumah SHM 300 Jutaan di Komplek Bumi Indah Ps. Kemis Tangerang

Bumi Indah Jalan Raya Bumi Indah Kecamatan pasar kemis Tangerang Tangerang Banten

Rp340jt
Bisa Nego
KPR: 2,84jt/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.340.000.000 Dana Tunai yang Harus Disiapkan Rp.102.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.272.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.2.840.291 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.3.235.329 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.296.137.886
Total Pembayaran
Rp.672.857.886 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.272.000.000
1 Rp.2.840.291 Rp.686.958 Rp.2.153.333 Rp.271.313.042
2 Rp.2.840.291 Rp.692.396 Rp.2.147.895 Rp.270.620.646
3 Rp.2.840.291 Rp.697.878 Rp.2.142.413 Rp.269.922.768
4 Rp.2.840.291 Rp.703.402 Rp.2.136.889 Rp.269.219.366
5 Rp.2.840.291 Rp.708.971 Rp.2.131.320 Rp.268.510.395
6 Rp.2.840.291 Rp.714.584 Rp.2.125.707 Rp.267.795.811
7 Rp.2.840.291 Rp.720.241 Rp.2.120.050 Rp.267.075.570
8 Rp.2.840.291 Rp.725.943 Rp.2.114.348 Rp.266.349.627
9 Rp.2.840.291 Rp.731.690 Rp.2.108.601 Rp.265.617.937
10 Rp.2.840.291 Rp.737.482 Rp.2.102.809 Rp.264.880.455
11 Rp.2.840.291 Rp.743.321 Rp.2.096.970 Rp.264.137.134
12 Rp.2.840.291 Rp.749.205 Rp.2.091.086 Rp.263.387.929
13 Rp.2.840.291 Rp.755.137 Rp.2.085.154 Rp.262.632.792
14 Rp.2.840.291 Rp.761.115 Rp.2.079.176 Rp.261.871.677
15 Rp.2.840.291 Rp.767.140 Rp.2.073.151 Rp.261.104.537
16 Rp.2.840.291 Rp.773.213 Rp.2.067.078 Rp.260.331.324
17 Rp.2.840.291 Rp.779.335 Rp.2.060.956 Rp.259.551.989
18 Rp.2.840.291 Rp.785.504 Rp.2.054.787 Rp.258.766.485
19 Rp.2.840.291 Rp.791.723 Rp.2.048.568 Rp.257.974.762
20 Rp.2.840.291 Rp.797.991 Rp.2.042.300 Rp.257.176.771
21 Rp.2.840.291 Rp.804.308 Rp.2.035.983 Rp.256.372.463
22 Rp.2.840.291 Rp.810.676 Rp.2.029.615 Rp.255.561.787
23 Rp.2.840.291 Rp.817.094 Rp.2.023.197 Rp.254.744.693
24 Rp.2.840.291 Rp.823.562 Rp.2.016.729 Rp.253.921.131
25 Rp.2.840.291 Rp.830.082 Rp.2.010.209 Rp.253.091.049
26 Rp.2.840.291 Rp.836.654 Rp.2.003.637 Rp.252.254.395
27 Rp.2.840.291 Rp.843.277 Rp.1.997.014 Rp.251.411.118
28 Rp.2.840.291 Rp.849.953 Rp.1.990.338 Rp.250.561.165
29 Rp.2.840.291 Rp.856.682 Rp.1.983.609 Rp.249.704.483
30 Rp.2.840.291 Rp.863.464 Rp.1.976.827 Rp.248.841.019
31 Rp.2.840.291 Rp.870.300 Rp.1.969.991 Rp.247.970.719
32 Rp.2.840.291 Rp.877.189 Rp.1.963.102 Rp.247.093.530
33 Rp.2.840.291 Rp.884.134 Rp.1.956.157 Rp.246.209.396
34 Rp.2.840.291 Rp.891.133 Rp.1.949.158 Rp.245.318.263
35 Rp.2.840.291 Rp.898.188 Rp.1.942.103 Rp.244.420.075
36 Rp.2.840.291 Rp.905.299 Rp.1.934.992 Rp.243.514.776
37 Rp.3.235.329 Rp.749.449 Rp.2.485.880 Rp.242.765.327
38 Rp.3.235.329 Rp.757.100 Rp.2.478.229 Rp.242.008.227
39 Rp.3.235.329 Rp.764.828 Rp.2.470.501 Rp.241.243.399
40 Rp.3.235.329 Rp.772.636 Rp.2.462.693 Rp.240.470.763
41 Rp.3.235.329 Rp.780.523 Rp.2.454.806 Rp.239.690.240
42 Rp.3.235.329 Rp.788.491 Rp.2.446.838 Rp.238.901.749
43 Rp.3.235.329 Rp.796.540 Rp.2.438.789 Rp.238.105.209
44 Rp.3.235.329 Rp.804.672 Rp.2.430.657 Rp.237.300.537
45 Rp.3.235.329 Rp.812.886 Rp.2.422.443 Rp.236.487.651
46 Rp.3.235.329 Rp.821.184 Rp.2.414.145 Rp.235.666.467
47 Rp.3.235.329 Rp.829.567 Rp.2.405.762 Rp.234.836.900
48 Rp.3.235.329 Rp.838.036 Rp.2.397.293 Rp.233.998.864
49 Rp.3.235.329 Rp.846.591 Rp.2.388.738 Rp.233.152.273
50 Rp.3.235.329 Rp.855.233 Rp.2.380.096 Rp.232.297.040
51 Rp.3.235.329 Rp.863.963 Rp.2.371.366 Rp.231.433.077
52 Rp.3.235.329 Rp.872.783 Rp.2.362.546 Rp.230.560.294
53 Rp.3.235.329 Rp.881.693 Rp.2.353.636 Rp.229.678.601
54 Rp.3.235.329 Rp.890.693 Rp.2.344.636 Rp.228.787.908
55 Rp.3.235.329 Rp.899.786 Rp.2.335.543 Rp.227.888.122
56 Rp.3.235.329 Rp.908.971 Rp.2.326.358 Rp.226.979.151
57 Rp.3.235.329 Rp.918.250 Rp.2.317.079 Rp.226.060.901
58 Rp.3.235.329 Rp.927.624 Rp.2.307.705 Rp.225.133.277
59 Rp.3.235.329 Rp.937.093 Rp.2.298.236 Rp.224.196.184
60 Rp.3.235.329 Rp.946.660 Rp.2.288.669 Rp.223.249.524
61 Rp.3.235.329 Rp.956.323 Rp.2.279.006 Rp.222.293.201
62 Rp.3.235.329 Rp.966.086 Rp.2.269.243 Rp.221.327.115
63 Rp.3.235.329 Rp.975.948 Rp.2.259.381 Rp.220.351.167
64 Rp.3.235.329 Rp.985.911 Rp.2.249.418 Rp.219.365.256
65 Rp.3.235.329 Rp.995.975 Rp.2.239.354 Rp.218.369.281
66 Rp.3.235.329 Rp.1.006.143 Rp.2.229.186 Rp.217.363.138
67 Rp.3.235.329 Rp.1.016.414 Rp.2.218.915 Rp.216.346.724
68 Rp.3.235.329 Rp.1.026.790 Rp.2.208.539 Rp.215.319.934
69 Rp.3.235.329 Rp.1.037.271 Rp.2.198.058 Rp.214.282.663
70 Rp.3.235.329 Rp.1.047.860 Rp.2.187.469 Rp.213.234.803
71 Rp.3.235.329 Rp.1.058.557 Rp.2.176.772 Rp.212.176.246
72 Rp.3.235.329 Rp.1.069.363 Rp.2.165.966 Rp.211.106.883
73 Rp.3.235.329 Rp.1.080.280 Rp.2.155.049 Rp.210.026.603
74 Rp.3.235.329 Rp.1.091.307 Rp.2.144.022 Rp.208.935.296
75 Rp.3.235.329 Rp.1.102.448 Rp.2.132.881 Rp.207.832.848
76 Rp.3.235.329 Rp.1.113.702 Rp.2.121.627 Rp.206.719.146
77 Rp.3.235.329 Rp.1.125.071 Rp.2.110.258 Rp.205.594.075
78 Rp.3.235.329 Rp.1.136.556 Rp.2.098.773 Rp.204.457.519
79 Rp.3.235.329 Rp.1.148.158 Rp.2.087.171 Rp.203.309.361
80 Rp.3.235.329 Rp.1.159.879 Rp.2.075.450 Rp.202.149.482
81 Rp.3.235.329 Rp.1.171.720 Rp.2.063.609 Rp.200.977.762
82 Rp.3.235.329 Rp.1.183.681 Rp.2.051.648 Rp.199.794.081
83 Rp.3.235.329 Rp.1.195.764 Rp.2.039.565 Rp.198.598.317
84 Rp.3.235.329 Rp.1.207.971 Rp.2.027.358 Rp.197.390.346
85 Rp.3.235.329 Rp.1.220.303 Rp.2.015.026 Rp.196.170.043
86 Rp.3.235.329 Rp.1.232.760 Rp.2.002.569 Rp.194.937.283
87 Rp.3.235.329 Rp.1.245.344 Rp.1.989.985 Rp.193.691.939
88 Rp.3.235.329 Rp.1.258.057 Rp.1.977.272 Rp.192.433.882
89 Rp.3.235.329 Rp.1.270.900 Rp.1.964.429 Rp.191.162.982
90 Rp.3.235.329 Rp.1.283.874 Rp.1.951.455 Rp.189.879.108
91 Rp.3.235.329 Rp.1.296.980 Rp.1.938.349 Rp.188.582.128
92 Rp.3.235.329 Rp.1.310.220 Rp.1.925.109 Rp.187.271.908
93 Rp.3.235.329 Rp.1.323.595 Rp.1.911.734 Rp.185.948.313
94 Rp.3.235.329 Rp.1.337.107 Rp.1.898.222 Rp.184.611.206
95 Rp.3.235.329 Rp.1.350.756 Rp.1.884.573 Rp.183.260.450
96 Rp.3.235.329 Rp.1.364.545 Rp.1.870.784 Rp.181.895.905
97 Rp.3.235.329 Rp.1.378.475 Rp.1.856.854 Rp.180.517.430
98 Rp.3.235.329 Rp.1.392.547 Rp.1.842.782 Rp.179.124.883
99 Rp.3.235.329 Rp.1.406.762 Rp.1.828.567 Rp.177.718.121
100 Rp.3.235.329 Rp.1.421.123 Rp.1.814.206 Rp.176.296.998
101 Rp.3.235.329 Rp.1.435.630 Rp.1.799.699 Rp.174.861.368
102 Rp.3.235.329 Rp.1.450.286 Rp.1.785.043 Rp.173.411.082
103 Rp.3.235.329 Rp.1.465.091 Rp.1.770.238 Rp.171.945.991
104 Rp.3.235.329 Rp.1.480.047 Rp.1.755.282 Rp.170.465.944
105 Rp.3.235.329 Rp.1.495.156 Rp.1.740.173 Rp.168.970.788
106 Rp.3.235.329 Rp.1.510.419 Rp.1.724.910 Rp.167.460.369
107 Rp.3.235.329 Rp.1.525.838 Rp.1.709.491 Rp.165.934.531
108 Rp.3.235.329 Rp.1.541.414 Rp.1.693.915 Rp.164.393.117
109 Rp.3.235.329 Rp.1.557.149 Rp.1.678.180 Rp.162.835.968
110 Rp.3.235.329 Rp.1.573.045 Rp.1.662.284 Rp.161.262.923
111 Rp.3.235.329 Rp.1.589.103 Rp.1.646.226 Rp.159.673.820
112 Rp.3.235.329 Rp.1.605.325 Rp.1.630.004 Rp.158.068.495
113 Rp.3.235.329 Rp.1.621.713 Rp.1.613.616 Rp.156.446.782
114 Rp.3.235.329 Rp.1.638.268 Rp.1.597.061 Rp.154.808.514
115 Rp.3.235.329 Rp.1.654.992 Rp.1.580.337 Rp.153.153.522
116 Rp.3.235.329 Rp.1.671.887 Rp.1.563.442 Rp.151.481.635
117 Rp.3.235.329 Rp.1.688.954 Rp.1.546.375 Rp.149.792.681
118 Rp.3.235.329 Rp.1.706.195 Rp.1.529.134 Rp.148.086.486
119 Rp.3.235.329 Rp.1.723.613 Rp.1.511.716 Rp.146.362.873
120 Rp.3.235.329 Rp.1.741.208 Rp.1.494.121 Rp.144.621.665
121 Rp.3.235.329 Rp.1.758.983 Rp.1.476.346 Rp.142.862.682
122 Rp.3.235.329 Rp.1.776.939 Rp.1.458.390 Rp.141.085.743
123 Rp.3.235.329 Rp.1.795.079 Rp.1.440.250 Rp.139.290.664
124 Rp.3.235.329 Rp.1.813.403 Rp.1.421.926 Rp.137.477.261
125 Rp.3.235.329 Rp.1.831.915 Rp.1.403.414 Rp.135.645.346
126 Rp.3.235.329 Rp.1.850.616 Rp.1.384.713 Rp.133.794.730
127 Rp.3.235.329 Rp.1.869.508 Rp.1.365.821 Rp.131.925.222
128 Rp.3.235.329 Rp.1.888.592 Rp.1.346.737 Rp.130.036.630
129 Rp.3.235.329 Rp.1.907.872 Rp.1.327.457 Rp.128.128.758
130 Rp.3.235.329 Rp.1.927.348 Rp.1.307.981 Rp.126.201.410
131 Rp.3.235.329 Rp.1.947.023 Rp.1.288.306 Rp.124.254.387
132 Rp.3.235.329 Rp.1.966.899 Rp.1.268.430 Rp.122.287.488
133 Rp.3.235.329 Rp.1.986.978 Rp.1.248.351 Rp.120.300.510
134 Rp.3.235.329 Rp.2.007.261 Rp.1.228.068 Rp.118.293.249
135 Rp.3.235.329 Rp.2.027.752 Rp.1.207.577 Rp.116.265.497
136 Rp.3.235.329 Rp.2.048.452 Rp.1.186.877 Rp.114.217.045
137 Rp.3.235.329 Rp.2.069.363 Rp.1.165.966 Rp.112.147.682
138 Rp.3.235.329 Rp.2.090.488 Rp.1.144.841 Rp.110.057.194
139 Rp.3.235.329 Rp.2.111.828 Rp.1.123.501 Rp.107.945.366
140 Rp.3.235.329 Rp.2.133.387 Rp.1.101.942 Rp.105.811.979
141 Rp.3.235.329 Rp.2.155.165 Rp.1.080.164 Rp.103.656.814
142 Rp.3.235.329 Rp.2.177.166 Rp.1.058.163 Rp.101.479.648
143 Rp.3.235.329 Rp.2.199.391 Rp.1.035.938 Rp.99.280.257
144 Rp.3.235.329 Rp.2.221.843 Rp.1.013.486 Rp.97.058.414
145 Rp.3.235.329 Rp.2.244.524 Rp.990.805 Rp.94.813.890
146 Rp.3.235.329 Rp.2.267.437 Rp.967.892 Rp.92.546.453
147 Rp.3.235.329 Rp.2.290.584 Rp.944.745 Rp.90.255.869
148 Rp.3.235.329 Rp.2.313.967 Rp.921.362 Rp.87.941.902
149 Rp.3.235.329 Rp.2.337.589 Rp.897.740 Rp.85.604.313
150 Rp.3.235.329 Rp.2.361.452 Rp.873.877 Rp.83.242.861
151 Rp.3.235.329 Rp.2.385.558 Rp.849.771 Rp.80.857.303
152 Rp.3.235.329 Rp.2.409.911 Rp.825.418 Rp.78.447.392
153 Rp.3.235.329 Rp.2.434.512 Rp.800.817 Rp.76.012.880
154 Rp.3.235.329 Rp.2.459.364 Rp.775.965 Rp.73.553.516
155 Rp.3.235.329 Rp.2.484.470 Rp.750.859 Rp.71.069.046
156 Rp.3.235.329 Rp.2.509.832 Rp.725.497 Rp.68.559.214
157 Rp.3.235.329 Rp.2.535.454 Rp.699.875 Rp.66.023.760
158 Rp.3.235.329 Rp.2.561.336 Rp.673.993 Rp.63.462.424
159 Rp.3.235.329 Rp.2.587.483 Rp.647.846 Rp.60.874.941
160 Rp.3.235.329 Rp.2.613.897 Rp.621.432 Rp.58.261.044
161 Rp.3.235.329 Rp.2.640.581 Rp.594.748 Rp.55.620.463
162 Rp.3.235.329 Rp.2.667.537 Rp.567.792 Rp.52.952.926
163 Rp.3.235.329 Rp.2.694.768 Rp.540.561 Rp.50.258.158
164 Rp.3.235.329 Rp.2.722.277 Rp.513.052 Rp.47.535.881
165 Rp.3.235.329 Rp.2.750.067 Rp.485.262 Rp.44.785.814
166 Rp.3.235.329 Rp.2.778.140 Rp.457.189 Rp.42.007.674
167 Rp.3.235.329 Rp.2.806.501 Rp.428.828 Rp.39.201.173
168 Rp.3.235.329 Rp.2.835.150 Rp.400.179 Rp.36.366.023
169 Rp.3.235.329 Rp.2.864.093 Rp.371.236 Rp.33.501.930
170 Rp.3.235.329 Rp.2.893.330 Rp.341.999 Rp.30.608.600
171 Rp.3.235.329 Rp.2.922.866 Rp.312.463 Rp.27.685.734
172 Rp.3.235.329 Rp.2.952.704 Rp.282.625 Rp.24.733.030
173 Rp.3.235.329 Rp.2.982.846 Rp.252.483 Rp.21.750.184
174 Rp.3.235.329 Rp.3.013.296 Rp.222.033 Rp.18.736.888
175 Rp.3.235.329 Rp.3.044.057 Rp.191.272 Rp.15.692.831
176 Rp.3.235.329 Rp.3.075.131 Rp.160.198 Rp.12.617.700
177 Rp.3.235.329 Rp.3.106.523 Rp.128.806 Rp.9.511.177
178 Rp.3.235.329 Rp.3.138.236 Rp.97.093 Rp.6.372.941
179 Rp.3.235.329 Rp.3.170.272 Rp.65.057 Rp.3.202.669
180 Rp.3.235.329 Rp.3.202.669 Rp.32.694 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Tangerang
    Rp670jt
    APARTEMEN Dijual
    di Tangerang
    Rp670jt
    • 1
    • 1
    • 36
    Lihat Rincian
    Rp670jt
  • RUMAH Dijual
    di Tangerang
    Rp133jt
    RUMAH Dijual
    di Tangerang
    Rp133jt
    • 1
    • 1
    • 60
    • 36
    Lihat Rincian
    Rp133jt
  • RUMAH Dijual
    di Tangerang
    Rp1,1mily
    RUMAH Dijual
    di Tangerang
    Rp1,1mily
    • 5
    • 3
    • 173
    • 140
    Lihat Rincian
    Rp1,1mily
  • RUKO Disewa
    di Tangerang
    Rp80jt/thn
    RUKO Disewa
    di Tangerang
    Rp80jt/thn
    • 3
    • 120
    • 325
    Lihat Rincian
    Rp80jt/thn
  • TANAH Dijual
    di Tangerang Selatan
    Rp8mily
    TANAH Dijual
    di Tangerang Selatan
    Rp8mily
    • 320
    Lihat Rincian
    Rp8mily
  • RUMAH Dijual
    di Tangerang
    Rp565jt
    RUMAH Dijual
    di Tangerang
    Rp565jt
    • 2
    • 1
    • 43
    • 84
    Lihat Rincian
    Rp565jt
  • TANAH Dijual
    di Tangerang Selatan
    Rp34,2mily
    TANAH Dijual
    di Tangerang Selatan
    Rp34,2mily
    • 13683
    Lihat Rincian
    Rp34,2mily
  • APARTEMEN Dijual
    di Tangerang Selatan
    Rp313jt
    APARTEMEN Dijual
    di Tangerang Selatan
    Rp313jt
    • 1
    • 1
    • 22
    Lihat Rincian
    Rp313jt

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