Perumahan Batu Indah

=RUMAH MINIMALIS 2 LANTAI DI CLUSTER EKSLUSIF MARGAHAYU=

Saturnus Manjahlega, Margahayu,Margacinta,Soekarno Hatta Bandung Jawa Barat

Rp990jt
KPR: 8,27jt/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.990.000.000 Dana Tunai yang Harus Disiapkan Rp.297.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.792.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.8.270.259 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.9.420.517 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.862.283.835
Total Pembayaran
Rp.1.959.203.835 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.792.000.000
1 Rp.8.270.259 Rp.2.000.259 Rp.6.270.000 Rp.789.999.741
2 Rp.8.270.259 Rp.2.016.094 Rp.6.254.165 Rp.787.983.647
3 Rp.8.270.259 Rp.2.032.055 Rp.6.238.204 Rp.785.951.592
4 Rp.8.270.259 Rp.2.048.142 Rp.6.222.117 Rp.783.903.450
5 Rp.8.270.259 Rp.2.064.357 Rp.6.205.902 Rp.781.839.093
6 Rp.8.270.259 Rp.2.080.700 Rp.6.189.559 Rp.779.758.393
7 Rp.8.270.259 Rp.2.097.172 Rp.6.173.087 Rp.777.661.221
8 Rp.8.270.259 Rp.2.113.774 Rp.6.156.485 Rp.775.547.447
9 Rp.8.270.259 Rp.2.130.508 Rp.6.139.751 Rp.773.416.939
10 Rp.8.270.259 Rp.2.147.375 Rp.6.122.884 Rp.771.269.564
11 Rp.8.270.259 Rp.2.164.375 Rp.6.105.884 Rp.769.105.189
12 Rp.8.270.259 Rp.2.181.510 Rp.6.088.749 Rp.766.923.679
13 Rp.8.270.259 Rp.2.198.780 Rp.6.071.479 Rp.764.724.899
14 Rp.8.270.259 Rp.2.216.187 Rp.6.054.072 Rp.762.508.712
15 Rp.8.270.259 Rp.2.233.732 Rp.6.036.527 Rp.760.274.980
16 Rp.8.270.259 Rp.2.251.415 Rp.6.018.844 Rp.758.023.565
17 Rp.8.270.259 Rp.2.269.239 Rp.6.001.020 Rp.755.754.326
18 Rp.8.270.259 Rp.2.287.204 Rp.5.983.055 Rp.753.467.122
19 Rp.8.270.259 Rp.2.305.311 Rp.5.964.948 Rp.751.161.811
20 Rp.8.270.259 Rp.2.323.561 Rp.5.946.698 Rp.748.838.250
21 Rp.8.270.259 Rp.2.341.956 Rp.5.928.303 Rp.746.496.294
22 Rp.8.270.259 Rp.2.360.497 Rp.5.909.762 Rp.744.135.797
23 Rp.8.270.259 Rp.2.379.184 Rp.5.891.075 Rp.741.756.613
24 Rp.8.270.259 Rp.2.398.019 Rp.5.872.240 Rp.739.358.594
25 Rp.8.270.259 Rp.2.417.003 Rp.5.853.256 Rp.736.941.591
26 Rp.8.270.259 Rp.2.436.138 Rp.5.834.121 Rp.734.505.453
27 Rp.8.270.259 Rp.2.455.424 Rp.5.814.835 Rp.732.050.029
28 Rp.8.270.259 Rp.2.474.863 Rp.5.795.396 Rp.729.575.166
29 Rp.8.270.259 Rp.2.494.456 Rp.5.775.803 Rp.727.080.710
30 Rp.8.270.259 Rp.2.514.203 Rp.5.756.056 Rp.724.566.507
31 Rp.8.270.259 Rp.2.534.107 Rp.5.736.152 Rp.722.032.400
32 Rp.8.270.259 Rp.2.554.169 Rp.5.716.090 Rp.719.478.231
33 Rp.8.270.259 Rp.2.574.390 Rp.5.695.869 Rp.716.903.841
34 Rp.8.270.259 Rp.2.594.770 Rp.5.675.489 Rp.714.309.071
35 Rp.8.270.259 Rp.2.615.312 Rp.5.654.947 Rp.711.693.759
36 Rp.8.270.259 Rp.2.636.017 Rp.5.634.242 Rp.709.057.742
37 Rp.9.420.517 Rp.2.182.219 Rp.7.238.298 Rp.706.875.523
38 Rp.9.420.517 Rp.2.204.496 Rp.7.216.021 Rp.704.671.027
39 Rp.9.420.517 Rp.2.227.000 Rp.7.193.517 Rp.702.444.027
40 Rp.9.420.517 Rp.2.249.734 Rp.7.170.783 Rp.700.194.293
41 Rp.9.420.517 Rp.2.272.700 Rp.7.147.817 Rp.697.921.593
42 Rp.9.420.517 Rp.2.295.901 Rp.7.124.616 Rp.695.625.692
43 Rp.9.420.517 Rp.2.319.338 Rp.7.101.179 Rp.693.306.354
44 Rp.9.420.517 Rp.2.343.015 Rp.7.077.502 Rp.690.963.339
45 Rp.9.420.517 Rp.2.366.933 Rp.7.053.584 Rp.688.596.406
46 Rp.9.420.517 Rp.2.391.095 Rp.7.029.422 Rp.686.205.311
47 Rp.9.420.517 Rp.2.415.504 Rp.7.005.013 Rp.683.789.807
48 Rp.9.420.517 Rp.2.440.163 Rp.6.980.354 Rp.681.349.644
49 Rp.9.420.517 Rp.2.465.073 Rp.6.955.444 Rp.678.884.571
50 Rp.9.420.517 Rp.2.490.237 Rp.6.930.280 Rp.676.394.334
51 Rp.9.420.517 Rp.2.515.658 Rp.6.904.859 Rp.673.878.676
52 Rp.9.420.517 Rp.2.541.339 Rp.6.879.178 Rp.671.337.337
53 Rp.9.420.517 Rp.2.567.282 Rp.6.853.235 Rp.668.770.055
54 Rp.9.420.517 Rp.2.593.489 Rp.6.827.028 Rp.666.176.566
55 Rp.9.420.517 Rp.2.619.965 Rp.6.800.552 Rp.663.556.601
56 Rp.9.420.517 Rp.2.646.710 Rp.6.773.807 Rp.660.909.891
57 Rp.9.420.517 Rp.2.673.729 Rp.6.746.788 Rp.658.236.162
58 Rp.9.420.517 Rp.2.701.023 Rp.6.719.494 Rp.655.535.139
59 Rp.9.420.517 Rp.2.728.596 Rp.6.691.921 Rp.652.806.543
60 Rp.9.420.517 Rp.2.756.450 Rp.6.664.067 Rp.650.050.093
61 Rp.9.420.517 Rp.2.784.589 Rp.6.635.928 Rp.647.265.504
62 Rp.9.420.517 Rp.2.813.015 Rp.6.607.502 Rp.644.452.489
63 Rp.9.420.517 Rp.2.841.731 Rp.6.578.786 Rp.641.610.758
64 Rp.9.420.517 Rp.2.870.741 Rp.6.549.776 Rp.638.740.017
65 Rp.9.420.517 Rp.2.900.046 Rp.6.520.471 Rp.635.839.971
66 Rp.9.420.517 Rp.2.929.651 Rp.6.490.866 Rp.632.910.320
67 Rp.9.420.517 Rp.2.959.557 Rp.6.460.960 Rp.629.950.763
68 Rp.9.420.517 Rp.2.989.770 Rp.6.430.747 Rp.626.960.993
69 Rp.9.420.517 Rp.3.020.290 Rp.6.400.227 Rp.623.940.703
70 Rp.9.420.517 Rp.3.051.122 Rp.6.369.395 Rp.620.889.581
71 Rp.9.420.517 Rp.3.082.269 Rp.6.338.248 Rp.617.807.312
72 Rp.9.420.517 Rp.3.113.734 Rp.6.306.783 Rp.614.693.578
73 Rp.9.420.517 Rp.3.145.520 Rp.6.274.997 Rp.611.548.058
74 Rp.9.420.517 Rp.3.177.631 Rp.6.242.886 Rp.608.370.427
75 Rp.9.420.517 Rp.3.210.069 Rp.6.210.448 Rp.605.160.358
76 Rp.9.420.517 Rp.3.242.838 Rp.6.177.679 Rp.601.917.520
77 Rp.9.420.517 Rp.3.275.942 Rp.6.144.575 Rp.598.641.578
78 Rp.9.420.517 Rp.3.309.384 Rp.6.111.133 Rp.595.332.194
79 Rp.9.420.517 Rp.3.343.168 Rp.6.077.349 Rp.591.989.026
80 Rp.9.420.517 Rp.3.377.296 Rp.6.043.221 Rp.588.611.730
81 Rp.9.420.517 Rp.3.411.772 Rp.6.008.745 Rp.585.199.958
82 Rp.9.420.517 Rp.3.446.601 Rp.5.973.916 Rp.581.753.357
83 Rp.9.420.517 Rp.3.481.785 Rp.5.938.732 Rp.578.271.572
84 Rp.9.420.517 Rp.3.517.328 Rp.5.903.189 Rp.574.754.244
85 Rp.9.420.517 Rp.3.553.234 Rp.5.867.283 Rp.571.201.010
86 Rp.9.420.517 Rp.3.589.507 Rp.5.831.010 Rp.567.611.503
87 Rp.9.420.517 Rp.3.626.150 Rp.5.794.367 Rp.563.985.353
88 Rp.9.420.517 Rp.3.663.167 Rp.5.757.350 Rp.560.322.186
89 Rp.9.420.517 Rp.3.700.561 Rp.5.719.956 Rp.556.621.625
90 Rp.9.420.517 Rp.3.738.338 Rp.5.682.179 Rp.552.883.287
91 Rp.9.420.517 Rp.3.776.500 Rp.5.644.017 Rp.549.106.787
92 Rp.9.420.517 Rp.3.815.052 Rp.5.605.465 Rp.545.291.735
93 Rp.9.420.517 Rp.3.853.997 Rp.5.566.520 Rp.541.437.738
94 Rp.9.420.517 Rp.3.893.340 Rp.5.527.177 Rp.537.544.398
95 Rp.9.420.517 Rp.3.933.085 Rp.5.487.432 Rp.533.611.313
96 Rp.9.420.517 Rp.3.973.235 Rp.5.447.282 Rp.529.638.078
97 Rp.9.420.517 Rp.4.013.795 Rp.5.406.722 Rp.525.624.283
98 Rp.9.420.517 Rp.4.054.769 Rp.5.365.748 Rp.521.569.514
99 Rp.9.420.517 Rp.4.096.162 Rp.5.324.355 Rp.517.473.352
100 Rp.9.420.517 Rp.4.137.977 Rp.5.282.540 Rp.513.335.375
101 Rp.9.420.517 Rp.4.180.218 Rp.5.240.299 Rp.509.155.157
102 Rp.9.420.517 Rp.4.222.891 Rp.5.197.626 Rp.504.932.266
103 Rp.9.420.517 Rp.4.266.000 Rp.5.154.517 Rp.500.666.266
104 Rp.9.420.517 Rp.4.309.549 Rp.5.110.968 Rp.496.356.717
105 Rp.9.420.517 Rp.4.353.542 Rp.5.066.975 Rp.492.003.175
106 Rp.9.420.517 Rp.4.397.985 Rp.5.022.532 Rp.487.605.190
107 Rp.9.420.517 Rp.4.442.881 Rp.4.977.636 Rp.483.162.309
108 Rp.9.420.517 Rp.4.488.235 Rp.4.932.282 Rp.478.674.074
109 Rp.9.420.517 Rp.4.534.052 Rp.4.886.465 Rp.474.140.022
110 Rp.9.420.517 Rp.4.580.338 Rp.4.840.179 Rp.469.559.684
111 Rp.9.420.517 Rp.4.627.095 Rp.4.793.422 Rp.464.932.589
112 Rp.9.420.517 Rp.4.674.330 Rp.4.746.187 Rp.460.258.259
113 Rp.9.420.517 Rp.4.722.047 Rp.4.698.470 Rp.455.536.212
114 Rp.9.420.517 Rp.4.770.252 Rp.4.650.265 Rp.450.765.960
115 Rp.9.420.517 Rp.4.818.948 Rp.4.601.569 Rp.445.947.012
116 Rp.9.420.517 Rp.4.868.141 Rp.4.552.376 Rp.441.078.871
117 Rp.9.420.517 Rp.4.917.837 Rp.4.502.680 Rp.436.161.034
118 Rp.9.420.517 Rp.4.968.040 Rp.4.452.477 Rp.431.192.994
119 Rp.9.420.517 Rp.5.018.755 Rp.4.401.762 Rp.426.174.239
120 Rp.9.420.517 Rp.5.069.988 Rp.4.350.529 Rp.421.104.251
121 Rp.9.420.517 Rp.5.121.744 Rp.4.298.773 Rp.415.982.507
122 Rp.9.420.517 Rp.5.174.029 Rp.4.246.488 Rp.410.808.478
123 Rp.9.420.517 Rp.5.226.847 Rp.4.193.670 Rp.405.581.631
124 Rp.9.420.517 Rp.5.280.205 Rp.4.140.312 Rp.400.301.426
125 Rp.9.420.517 Rp.5.334.107 Rp.4.086.410 Rp.394.967.319
126 Rp.9.420.517 Rp.5.388.559 Rp.4.031.958 Rp.389.578.760
127 Rp.9.420.517 Rp.5.443.567 Rp.3.976.950 Rp.384.135.193
128 Rp.9.420.517 Rp.5.499.137 Rp.3.921.380 Rp.378.636.056
129 Rp.9.420.517 Rp.5.555.274 Rp.3.865.243 Rp.373.080.782
130 Rp.9.420.517 Rp.5.611.984 Rp.3.808.533 Rp.367.468.798
131 Rp.9.420.517 Rp.5.669.273 Rp.3.751.244 Rp.361.799.525
132 Rp.9.420.517 Rp.5.727.147 Rp.3.693.370 Rp.356.072.378
133 Rp.9.420.517 Rp.5.785.611 Rp.3.634.906 Rp.350.286.767
134 Rp.9.420.517 Rp.5.844.673 Rp.3.575.844 Rp.344.442.094
135 Rp.9.420.517 Rp.5.904.337 Rp.3.516.180 Rp.338.537.757
136 Rp.9.420.517 Rp.5.964.611 Rp.3.455.906 Rp.332.573.146
137 Rp.9.420.517 Rp.6.025.499 Rp.3.395.018 Rp.326.547.647
138 Rp.9.420.517 Rp.6.087.010 Rp.3.333.507 Rp.320.460.637
139 Rp.9.420.517 Rp.6.149.148 Rp.3.271.369 Rp.314.311.489
140 Rp.9.420.517 Rp.6.211.921 Rp.3.208.596 Rp.308.099.568
141 Rp.9.420.517 Rp.6.275.334 Rp.3.145.183 Rp.301.824.234
142 Rp.9.420.517 Rp.6.339.395 Rp.3.081.122 Rp.295.484.839
143 Rp.9.420.517 Rp.6.404.109 Rp.3.016.408 Rp.289.080.730
144 Rp.9.420.517 Rp.6.469.485 Rp.2.951.032 Rp.282.611.245
145 Rp.9.420.517 Rp.6.535.527 Rp.2.884.990 Rp.276.075.718
146 Rp.9.420.517 Rp.6.602.244 Rp.2.818.273 Rp.269.473.474
147 Rp.9.420.517 Rp.6.669.642 Rp.2.750.875 Rp.262.803.832
148 Rp.9.420.517 Rp.6.737.728 Rp.2.682.789 Rp.256.066.104
149 Rp.9.420.517 Rp.6.806.509 Rp.2.614.008 Rp.249.259.595
150 Rp.9.420.517 Rp.6.875.992 Rp.2.544.525 Rp.242.383.603
151 Rp.9.420.517 Rp.6.946.184 Rp.2.474.333 Rp.235.437.419
152 Rp.9.420.517 Rp.7.017.093 Rp.2.403.424 Rp.228.420.326
153 Rp.9.420.517 Rp.7.088.726 Rp.2.331.791 Rp.221.331.600
154 Rp.9.420.517 Rp.7.161.090 Rp.2.259.427 Rp.214.170.510
155 Rp.9.420.517 Rp.7.234.193 Rp.2.186.324 Rp.206.936.317
156 Rp.9.420.517 Rp.7.308.042 Rp.2.112.475 Rp.199.628.275
157 Rp.9.420.517 Rp.7.382.645 Rp.2.037.872 Rp.192.245.630
158 Rp.9.420.517 Rp.7.458.010 Rp.1.962.507 Rp.184.787.620
159 Rp.9.420.517 Rp.7.534.143 Rp.1.886.374 Rp.177.253.477
160 Rp.9.420.517 Rp.7.611.054 Rp.1.809.463 Rp.169.642.423
161 Rp.9.420.517 Rp.7.688.751 Rp.1.731.766 Rp.161.953.672
162 Rp.9.420.517 Rp.7.767.240 Rp.1.653.277 Rp.154.186.432
163 Rp.9.420.517 Rp.7.846.531 Rp.1.573.986 Rp.146.339.901
164 Rp.9.420.517 Rp.7.926.631 Rp.1.493.886 Rp.138.413.270
165 Rp.9.420.517 Rp.8.007.548 Rp.1.412.969 Rp.130.405.722
166 Rp.9.420.517 Rp.8.089.292 Rp.1.331.225 Rp.122.316.430
167 Rp.9.420.517 Rp.8.171.870 Rp.1.248.647 Rp.114.144.560
168 Rp.9.420.517 Rp.8.255.291 Rp.1.165.226 Rp.105.889.269
169 Rp.9.420.517 Rp.8.339.564 Rp.1.080.953 Rp.97.549.705
170 Rp.9.420.517 Rp.8.424.697 Rp.995.820 Rp.89.125.008
171 Rp.9.420.517 Rp.8.510.699 Rp.909.818 Rp.80.614.309
172 Rp.9.420.517 Rp.8.597.579 Rp.822.938 Rp.72.016.730
173 Rp.9.420.517 Rp.8.685.346 Rp.735.171 Rp.63.331.384
174 Rp.9.420.517 Rp.8.774.009 Rp.646.508 Rp.54.557.375
175 Rp.9.420.517 Rp.8.863.577 Rp.556.940 Rp.45.693.798
176 Rp.9.420.517 Rp.8.954.059 Rp.466.458 Rp.36.739.739
177 Rp.9.420.517 Rp.9.045.465 Rp.375.052 Rp.27.694.274
178 Rp.9.420.517 Rp.9.137.805 Rp.282.712 Rp.18.556.469
179 Rp.9.420.517 Rp.9.231.086 Rp.189.431 Rp.9.325.383
180 Rp.9.420.517 Rp.9.325.383 Rp.95.197 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung Barat
    Rp925jt
    RUMAH Dijual
    di Bandung Barat
    Rp925jt
    • 4
    • 2
    • 153
    • 90
    Lihat Rincian
    Rp925jt
  • RUMAH Dijual
    di Garut
    Rp245jt
    RUMAH Dijual
    di Garut
    Rp245jt
    • 2
    • 1
    • 72
    • 42
    Lihat Rincian
    Rp245jt
  • RUMAH Dijual
    di Bandung
    Rp1mily
    RUMAH Dijual
    di Bandung
    Rp1mily
    • 3
    • 2
    • 84
    • 94
    Lihat Rincian
    Rp1mily
  • RUMAH Dijual
    di Bandung
    Rp600jt
    RUMAH Dijual
    di Bandung
    Rp600jt
    • 2
    • 1
    • 72
    • 45
    Lihat Rincian
    Rp600jt
  • 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
    Rp1,46mily
    RUMAH Dijual
    di Bandung
    Rp1,46mily
    • 3
    • 1
    • 183
    • 76
    Lihat Rincian
    Rp1,46mily
  • RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    RUMAH Dijual
    di Bandung Barat
    Rp3,1mily
    • 4
    • 3
    • 385
    • 300
    Lihat Rincian
    Rp3,1mily
  • RUMAH Dijual
    di Bandung
    Rp688jt
    RUMAH Dijual
    di Bandung
    Rp688jt
    • 2
    • 1
    • 72
    • 42
    Lihat Rincian
    Rp688jt