Perumahan Grand Sharon Residence

Jual Rumah DP 30Jutaan Grand Sharon Kota Bandung

Grand Sharon Residence Zingonium Jl. Cipamokolan Soekarno Hatta Bandung Jawa Barat

Rp680jt
KPR: 5,68jt/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.680.440.000 Dana Tunai yang Harus Disiapkan Rp.204.132.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.544.352.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.684.258 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.6.474.845 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.592.658.928
Total Pembayaran
Rp.1.346.586.448 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.544.352.000
1 Rp.5.684.258 Rp.1.374.805 Rp.4.309.453 Rp.542.977.195
2 Rp.5.684.258 Rp.1.385.689 Rp.4.298.569 Rp.541.591.506
3 Rp.5.684.258 Rp.1.396.659 Rp.4.287.599 Rp.540.194.847
4 Rp.5.684.258 Rp.1.407.715 Rp.4.276.543 Rp.538.787.132
5 Rp.5.684.258 Rp.1.418.860 Rp.4.265.398 Rp.537.368.272
6 Rp.5.684.258 Rp.1.430.093 Rp.4.254.165 Rp.535.938.179
7 Rp.5.684.258 Rp.1.441.414 Rp.4.242.844 Rp.534.496.765
8 Rp.5.684.258 Rp.1.452.825 Rp.4.231.433 Rp.533.043.940
9 Rp.5.684.258 Rp.1.464.327 Rp.4.219.931 Rp.531.579.613
10 Rp.5.684.258 Rp.1.475.919 Rp.4.208.339 Rp.530.103.694
11 Rp.5.684.258 Rp.1.487.604 Rp.4.196.654 Rp.528.616.090
12 Rp.5.684.258 Rp.1.499.381 Rp.4.184.877 Rp.527.116.709
13 Rp.5.684.258 Rp.1.511.251 Rp.4.173.007 Rp.525.605.458
14 Rp.5.684.258 Rp.1.523.215 Rp.4.161.043 Rp.524.082.243
15 Rp.5.684.258 Rp.1.535.274 Rp.4.148.984 Rp.522.546.969
16 Rp.5.684.258 Rp.1.547.428 Rp.4.136.830 Rp.520.999.541
17 Rp.5.684.258 Rp.1.559.678 Rp.4.124.580 Rp.519.439.863
18 Rp.5.684.258 Rp.1.572.026 Rp.4.112.232 Rp.517.867.837
19 Rp.5.684.258 Rp.1.584.471 Rp.4.099.787 Rp.516.283.366
20 Rp.5.684.258 Rp.1.597.015 Rp.4.087.243 Rp.514.686.351
21 Rp.5.684.258 Rp.1.609.658 Rp.4.074.600 Rp.513.076.693
22 Rp.5.684.258 Rp.1.622.401 Rp.4.061.857 Rp.511.454.292
23 Rp.5.684.258 Rp.1.635.245 Rp.4.049.013 Rp.509.819.047
24 Rp.5.684.258 Rp.1.648.191 Rp.4.036.067 Rp.508.170.856
25 Rp.5.684.258 Rp.1.661.239 Rp.4.023.019 Rp.506.509.617
26 Rp.5.684.258 Rp.1.674.390 Rp.4.009.868 Rp.504.835.227
27 Rp.5.684.258 Rp.1.687.646 Rp.3.996.612 Rp.503.147.581
28 Rp.5.684.258 Rp.1.701.006 Rp.3.983.252 Rp.501.446.575
29 Rp.5.684.258 Rp.1.714.473 Rp.3.969.785 Rp.499.732.102
30 Rp.5.684.258 Rp.1.728.046 Rp.3.956.212 Rp.498.004.056
31 Rp.5.684.258 Rp.1.741.726 Rp.3.942.532 Rp.496.262.330
32 Rp.5.684.258 Rp.1.755.515 Rp.3.928.743 Rp.494.506.815
33 Rp.5.684.258 Rp.1.769.412 Rp.3.914.846 Rp.492.737.403
34 Rp.5.684.258 Rp.1.783.420 Rp.3.900.838 Rp.490.953.983
35 Rp.5.684.258 Rp.1.797.539 Rp.3.886.719 Rp.489.156.444
36 Rp.5.684.258 Rp.1.811.769 Rp.3.872.489 Rp.487.344.675
37 Rp.6.474.845 Rp.1.499.868 Rp.4.974.977 Rp.485.844.807
38 Rp.6.474.845 Rp.1.515.179 Rp.4.959.666 Rp.484.329.628
39 Rp.6.474.845 Rp.1.530.647 Rp.4.944.198 Rp.482.798.981
40 Rp.6.474.845 Rp.1.546.272 Rp.4.928.573 Rp.481.252.709
41 Rp.6.474.845 Rp.1.562.057 Rp.4.912.788 Rp.479.690.652
42 Rp.6.474.845 Rp.1.578.003 Rp.4.896.842 Rp.478.112.649
43 Rp.6.474.845 Rp.1.594.112 Rp.4.880.733 Rp.476.518.537
44 Rp.6.474.845 Rp.1.610.385 Rp.4.864.460 Rp.474.908.152
45 Rp.6.474.845 Rp.1.626.824 Rp.4.848.021 Rp.473.281.328
46 Rp.6.474.845 Rp.1.643.431 Rp.4.831.414 Rp.471.637.897
47 Rp.6.474.845 Rp.1.660.208 Rp.4.814.637 Rp.469.977.689
48 Rp.6.474.845 Rp.1.677.156 Rp.4.797.689 Rp.468.300.533
49 Rp.6.474.845 Rp.1.694.277 Rp.4.780.568 Rp.466.606.256
50 Rp.6.474.845 Rp.1.711.573 Rp.4.763.272 Rp.464.894.683
51 Rp.6.474.845 Rp.1.729.045 Rp.4.745.800 Rp.463.165.638
52 Rp.6.474.845 Rp.1.746.696 Rp.4.728.149 Rp.461.418.942
53 Rp.6.474.845 Rp.1.764.527 Rp.4.710.318 Rp.459.654.415
54 Rp.6.474.845 Rp.1.782.540 Rp.4.692.305 Rp.457.871.875
55 Rp.6.474.845 Rp.1.800.736 Rp.4.674.109 Rp.456.071.139
56 Rp.6.474.845 Rp.1.819.119 Rp.4.655.726 Rp.454.252.020
57 Rp.6.474.845 Rp.1.837.689 Rp.4.637.156 Rp.452.414.331
58 Rp.6.474.845 Rp.1.856.449 Rp.4.618.396 Rp.450.557.882
59 Rp.6.474.845 Rp.1.875.400 Rp.4.599.445 Rp.448.682.482
60 Rp.6.474.845 Rp.1.894.545 Rp.4.580.300 Rp.446.787.937
61 Rp.6.474.845 Rp.1.913.885 Rp.4.560.960 Rp.444.874.052
62 Rp.6.474.845 Rp.1.933.422 Rp.4.541.423 Rp.442.940.630
63 Rp.6.474.845 Rp.1.953.159 Rp.4.521.686 Rp.440.987.471
64 Rp.6.474.845 Rp.1.973.098 Rp.4.501.747 Rp.439.014.373
65 Rp.6.474.845 Rp.1.993.240 Rp.4.481.605 Rp.437.021.133
66 Rp.6.474.845 Rp.2.013.588 Rp.4.461.257 Rp.435.007.545
67 Rp.6.474.845 Rp.2.034.143 Rp.4.440.702 Rp.432.973.402
68 Rp.6.474.845 Rp.2.054.908 Rp.4.419.937 Rp.430.918.494
69 Rp.6.474.845 Rp.2.075.885 Rp.4.398.960 Rp.428.842.609
70 Rp.6.474.845 Rp.2.097.077 Rp.4.377.768 Rp.426.745.532
71 Rp.6.474.845 Rp.2.118.484 Rp.4.356.361 Rp.424.627.048
72 Rp.6.474.845 Rp.2.140.111 Rp.4.334.734 Rp.422.486.937
73 Rp.6.474.845 Rp.2.161.958 Rp.4.312.887 Rp.420.324.979
74 Rp.6.474.845 Rp.2.184.028 Rp.4.290.817 Rp.418.140.951
75 Rp.6.474.845 Rp.2.206.323 Rp.4.268.522 Rp.415.934.628
76 Rp.6.474.845 Rp.2.228.846 Rp.4.245.999 Rp.413.705.782
77 Rp.6.474.845 Rp.2.251.598 Rp.4.223.247 Rp.411.454.184
78 Rp.6.474.845 Rp.2.274.584 Rp.4.200.261 Rp.409.179.600
79 Rp.6.474.845 Rp.2.297.803 Rp.4.177.042 Rp.406.881.797
80 Rp.6.474.845 Rp.2.321.260 Rp.4.153.585 Rp.404.560.537
81 Rp.6.474.845 Rp.2.344.956 Rp.4.129.889 Rp.402.215.581
82 Rp.6.474.845 Rp.2.368.894 Rp.4.105.951 Rp.399.846.687
83 Rp.6.474.845 Rp.2.393.077 Rp.4.081.768 Rp.397.453.610
84 Rp.6.474.845 Rp.2.417.506 Rp.4.057.339 Rp.395.036.104
85 Rp.6.474.845 Rp.2.442.185 Rp.4.032.660 Rp.392.593.919
86 Rp.6.474.845 Rp.2.467.115 Rp.4.007.730 Rp.390.126.804
87 Rp.6.474.845 Rp.2.492.301 Rp.3.982.544 Rp.387.634.503
88 Rp.6.474.845 Rp.2.517.743 Rp.3.957.102 Rp.385.116.760
89 Rp.6.474.845 Rp.2.543.445 Rp.3.931.400 Rp.382.573.315
90 Rp.6.474.845 Rp.2.569.409 Rp.3.905.436 Rp.380.003.906
91 Rp.6.474.845 Rp.2.595.638 Rp.3.879.207 Rp.377.408.268
92 Rp.6.474.845 Rp.2.622.136 Rp.3.852.709 Rp.374.786.132
93 Rp.6.474.845 Rp.2.648.903 Rp.3.825.942 Rp.372.137.229
94 Rp.6.474.845 Rp.2.675.944 Rp.3.798.901 Rp.369.461.285
95 Rp.6.474.845 Rp.2.703.261 Rp.3.771.584 Rp.366.758.024
96 Rp.6.474.845 Rp.2.730.857 Rp.3.743.988 Rp.364.027.167
97 Rp.6.474.845 Rp.2.758.734 Rp.3.716.111 Rp.361.268.433
98 Rp.6.474.845 Rp.2.786.896 Rp.3.687.949 Rp.358.481.537
99 Rp.6.474.845 Rp.2.815.346 Rp.3.659.499 Rp.355.666.191
100 Rp.6.474.845 Rp.2.844.086 Rp.3.630.759 Rp.352.822.105
101 Rp.6.474.845 Rp.2.873.119 Rp.3.601.726 Rp.349.948.986
102 Rp.6.474.845 Rp.2.902.449 Rp.3.572.396 Rp.347.046.537
103 Rp.6.474.845 Rp.2.932.078 Rp.3.542.767 Rp.344.114.459
104 Rp.6.474.845 Rp.2.962.010 Rp.3.512.835 Rp.341.152.449
105 Rp.6.474.845 Rp.2.992.247 Rp.3.482.598 Rp.338.160.202
106 Rp.6.474.845 Rp.3.022.793 Rp.3.452.052 Rp.335.137.409
107 Rp.6.474.845 Rp.3.053.651 Rp.3.421.194 Rp.332.083.758
108 Rp.6.474.845 Rp.3.084.823 Rp.3.390.022 Rp.328.998.935
109 Rp.6.474.845 Rp.3.116.314 Rp.3.358.531 Rp.325.882.621
110 Rp.6.474.845 Rp.3.148.127 Rp.3.326.718 Rp.322.734.494
111 Rp.6.474.845 Rp.3.180.264 Rp.3.294.581 Rp.319.554.230
112 Rp.6.474.845 Rp.3.212.729 Rp.3.262.116 Rp.316.341.501
113 Rp.6.474.845 Rp.3.245.526 Rp.3.229.319 Rp.313.095.975
114 Rp.6.474.845 Rp.3.278.657 Rp.3.196.188 Rp.309.817.318
115 Rp.6.474.845 Rp.3.312.127 Rp.3.162.718 Rp.306.505.191
116 Rp.6.474.845 Rp.3.345.938 Rp.3.128.907 Rp.303.159.253
117 Rp.6.474.845 Rp.3.380.094 Rp.3.094.751 Rp.299.779.159
118 Rp.6.474.845 Rp.3.414.599 Rp.3.060.246 Rp.296.364.560
119 Rp.6.474.845 Rp.3.449.457 Rp.3.025.388 Rp.292.915.103
120 Rp.6.474.845 Rp.3.484.670 Rp.2.990.175 Rp.289.430.433
121 Rp.6.474.845 Rp.3.520.243 Rp.2.954.602 Rp.285.910.190
122 Rp.6.474.845 Rp.3.556.178 Rp.2.918.667 Rp.282.354.012
123 Rp.6.474.845 Rp.3.592.481 Rp.2.882.364 Rp.278.761.531
124 Rp.6.474.845 Rp.3.629.154 Rp.2.845.691 Rp.275.132.377
125 Rp.6.474.845 Rp.3.666.202 Rp.2.808.643 Rp.271.466.175
126 Rp.6.474.845 Rp.3.703.628 Rp.2.771.217 Rp.267.762.547
127 Rp.6.474.845 Rp.3.741.436 Rp.2.733.409 Rp.264.021.111
128 Rp.6.474.845 Rp.3.779.629 Rp.2.695.216 Rp.260.241.482
129 Rp.6.474.845 Rp.3.818.213 Rp.2.656.632 Rp.256.423.269
130 Rp.6.474.845 Rp.3.857.191 Rp.2.617.654 Rp.252.566.078
131 Rp.6.474.845 Rp.3.896.566 Rp.2.578.279 Rp.248.669.512
132 Rp.6.474.845 Rp.3.936.344 Rp.2.538.501 Rp.244.733.168
133 Rp.6.474.845 Rp.3.976.527 Rp.2.498.318 Rp.240.756.641
134 Rp.6.474.845 Rp.4.017.121 Rp.2.457.724 Rp.236.739.520
135 Rp.6.474.845 Rp.4.058.129 Rp.2.416.716 Rp.232.681.391
136 Rp.6.474.845 Rp.4.099.556 Rp.2.375.289 Rp.228.581.835
137 Rp.6.474.845 Rp.4.141.405 Rp.2.333.440 Rp.224.440.430
138 Rp.6.474.845 Rp.4.183.682 Rp.2.291.163 Rp.220.256.748
139 Rp.6.474.845 Rp.4.226.391 Rp.2.248.454 Rp.216.030.357
140 Rp.6.474.845 Rp.4.269.535 Rp.2.205.310 Rp.211.760.822
141 Rp.6.474.845 Rp.4.313.120 Rp.2.161.725 Rp.207.447.702
142 Rp.6.474.845 Rp.4.357.150 Rp.2.117.695 Rp.203.090.552
143 Rp.6.474.845 Rp.4.401.629 Rp.2.073.216 Rp.198.688.923
144 Rp.6.474.845 Rp.4.446.562 Rp.2.028.283 Rp.194.242.361
145 Rp.6.474.845 Rp.4.491.954 Rp.1.982.891 Rp.189.750.407
146 Rp.6.474.845 Rp.4.537.810 Rp.1.937.035 Rp.185.212.597
147 Rp.6.474.845 Rp.4.584.133 Rp.1.890.712 Rp.180.628.464
148 Rp.6.474.845 Rp.4.630.929 Rp.1.843.916 Rp.175.997.535
149 Rp.6.474.845 Rp.4.678.203 Rp.1.796.642 Rp.171.319.332
150 Rp.6.474.845 Rp.4.725.960 Rp.1.748.885 Rp.166.593.372
151 Rp.6.474.845 Rp.4.774.204 Rp.1.700.641 Rp.161.819.168
152 Rp.6.474.845 Rp.4.822.941 Rp.1.651.904 Rp.156.996.227
153 Rp.6.474.845 Rp.4.872.175 Rp.1.602.670 Rp.152.124.052
154 Rp.6.474.845 Rp.4.921.912 Rp.1.552.933 Rp.147.202.140
155 Rp.6.474.845 Rp.4.972.156 Rp.1.502.689 Rp.142.229.984
156 Rp.6.474.845 Rp.5.022.914 Rp.1.451.931 Rp.137.207.070
157 Rp.6.474.845 Rp.5.074.189 Rp.1.400.656 Rp.132.132.881
158 Rp.6.474.845 Rp.5.125.989 Rp.1.348.856 Rp.127.006.892
159 Rp.6.474.845 Rp.5.178.316 Rp.1.296.529 Rp.121.828.576
160 Rp.6.474.845 Rp.5.231.178 Rp.1.243.667 Rp.116.597.398
161 Rp.6.474.845 Rp.5.284.580 Rp.1.190.265 Rp.111.312.818
162 Rp.6.474.845 Rp.5.338.527 Rp.1.136.318 Rp.105.974.291
163 Rp.6.474.845 Rp.5.393.024 Rp.1.081.821 Rp.100.581.267
164 Rp.6.474.845 Rp.5.448.078 Rp.1.026.767 Rp.95.133.189
165 Rp.6.474.845 Rp.5.503.694 Rp.971.151 Rp.89.629.495
166 Rp.6.474.845 Rp.5.559.877 Rp.914.968 Rp.84.069.618
167 Rp.6.474.845 Rp.5.616.634 Rp.858.211 Rp.78.452.984
168 Rp.6.474.845 Rp.5.673.971 Rp.800.874 Rp.72.779.013
169 Rp.6.474.845 Rp.5.731.893 Rp.742.952 Rp.67.047.120
170 Rp.6.474.845 Rp.5.790.406 Rp.684.439 Rp.61.256.714
171 Rp.6.474.845 Rp.5.849.516 Rp.625.329 Rp.55.407.198
172 Rp.6.474.845 Rp.5.909.230 Rp.565.615 Rp.49.497.968
173 Rp.6.474.845 Rp.5.969.553 Rp.505.292 Rp.43.528.415
174 Rp.6.474.845 Rp.6.030.492 Rp.444.353 Rp.37.497.923
175 Rp.6.474.845 Rp.6.092.054 Rp.382.791 Rp.31.405.869
176 Rp.6.474.845 Rp.6.154.243 Rp.320.602 Rp.25.251.626
177 Rp.6.474.845 Rp.6.217.068 Rp.257.777 Rp.19.034.558
178 Rp.6.474.845 Rp.6.280.534 Rp.194.311 Rp.12.754.024
179 Rp.6.474.845 Rp.6.344.648 Rp.130.197 Rp.6.409.376
180 Rp.6.474.845 Rp.6.409.376 Rp.65.429 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily
  • KOST Disewa
    di Bandung
    Rp1,7jt/bln
    KOST Disewa
    di Bandung
    Rp1,7jt/bln
    • 11
    • 11
    • 2000
    Lihat Rincian
    Rp1,7jt/bln
  • RUMAH Dijual
    di Bandung
    Rp1,08mily
    RUMAH Dijual
    di Bandung
    Rp1,08mily
    • 3
    • 2
    • 95
    • 82
    Lihat Rincian
    Rp1,08mily
  • KOST Disewa
    di Bandung
    Rp3,5jt/bln
    KOST Disewa
    di Bandung
    Rp3,5jt/bln
    • 1
    • 1
    • 40
    Lihat Rincian
    Rp3,5jt/bln
  • RUMAH Dijual
    di Bandung
    Rp595jt
    RUMAH Dijual
    di Bandung
    Rp595jt
    • 2
    • 1
    • 114
    • 45
    Lihat Rincian
    Rp595jt
  • TANAH Dijual
    di Bandung
    Rp3,37mily
    Terjual
    TANAH Dijual
    di Bandung
    Rp3,37mily
    • 375
    Lihat Rincian
    Rp3,37mily
  • RUMAH Dijual
    di Bandung
    Rp675jt
    RUMAH Dijual
    di Bandung
    Rp675jt
    • 2
    • 1
    • 72
    • 42
    Lihat Rincian
    Rp675jt
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily

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