Perumahan Villa Amartya

RUMAH+ISI (DP50jt bisa dicicil)

Villa Amartya Jl. Jakarta 1 Blok B, No. 12 Sungai Kunjang Samarinda Kalimantan Timur

Rp50jt
Bisa Nego
KPR: 417rb/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.50.000.000 Dana Tunai yang Harus Disiapkan Rp.15.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.40.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.417.690 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.475.784 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.43.549.621
Total Pembayaran
Rp.98.949.621 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.40.000.000
1 Rp.417.690 Rp.101.023 Rp.316.667 Rp.39.898.977
2 Rp.417.690 Rp.101.823 Rp.315.867 Rp.39.797.154
3 Rp.417.690 Rp.102.629 Rp.315.061 Rp.39.694.525
4 Rp.417.690 Rp.103.442 Rp.314.248 Rp.39.591.083
5 Rp.417.690 Rp.104.261 Rp.313.429 Rp.39.486.822
6 Rp.417.690 Rp.105.086 Rp.312.604 Rp.39.381.736
7 Rp.417.690 Rp.105.918 Rp.311.772 Rp.39.275.818
8 Rp.417.690 Rp.106.756 Rp.310.934 Rp.39.169.062
9 Rp.417.690 Rp.107.602 Rp.310.088 Rp.39.061.460
10 Rp.417.690 Rp.108.453 Rp.309.237 Rp.38.953.007
11 Rp.417.690 Rp.109.312 Rp.308.378 Rp.38.843.695
12 Rp.417.690 Rp.110.177 Rp.307.513 Rp.38.733.518
13 Rp.417.690 Rp.111.050 Rp.306.640 Rp.38.622.468
14 Rp.417.690 Rp.111.929 Rp.305.761 Rp.38.510.539
15 Rp.417.690 Rp.112.815 Rp.304.875 Rp.38.397.724
16 Rp.417.690 Rp.113.708 Rp.303.982 Rp.38.284.016
17 Rp.417.690 Rp.114.608 Rp.303.082 Rp.38.169.408
18 Rp.417.690 Rp.115.516 Rp.302.174 Rp.38.053.892
19 Rp.417.690 Rp.116.430 Rp.301.260 Rp.37.937.462
20 Rp.417.690 Rp.117.352 Rp.300.338 Rp.37.820.110
21 Rp.417.690 Rp.118.281 Rp.299.409 Rp.37.701.829
22 Rp.417.690 Rp.119.217 Rp.298.473 Rp.37.582.612
23 Rp.417.690 Rp.120.161 Rp.297.529 Rp.37.462.451
24 Rp.417.690 Rp.121.112 Rp.296.578 Rp.37.341.339
25 Rp.417.690 Rp.122.071 Rp.295.619 Rp.37.219.268
26 Rp.417.690 Rp.123.037 Rp.294.653 Rp.37.096.231
27 Rp.417.690 Rp.124.012 Rp.293.678 Rp.36.972.219
28 Rp.417.690 Rp.124.993 Rp.292.697 Rp.36.847.226
29 Rp.417.690 Rp.125.983 Rp.291.707 Rp.36.721.243
30 Rp.417.690 Rp.126.980 Rp.290.710 Rp.36.594.263
31 Rp.417.690 Rp.127.985 Rp.289.705 Rp.36.466.278
32 Rp.417.690 Rp.128.999 Rp.288.691 Rp.36.337.279
33 Rp.417.690 Rp.130.020 Rp.287.670 Rp.36.207.259
34 Rp.417.690 Rp.131.049 Rp.286.641 Rp.36.076.210
35 Rp.417.690 Rp.132.087 Rp.285.603 Rp.35.944.123
36 Rp.417.690 Rp.133.132 Rp.284.558 Rp.35.810.991
37 Rp.475.784 Rp.110.213 Rp.365.571 Rp.35.700.778
38 Rp.475.784 Rp.111.339 Rp.364.445 Rp.35.589.439
39 Rp.475.784 Rp.112.475 Rp.363.309 Rp.35.476.964
40 Rp.475.784 Rp.113.623 Rp.362.161 Rp.35.363.341
41 Rp.475.784 Rp.114.783 Rp.361.001 Rp.35.248.558
42 Rp.475.784 Rp.115.955 Rp.359.829 Rp.35.132.603
43 Rp.475.784 Rp.117.139 Rp.358.645 Rp.35.015.464
44 Rp.475.784 Rp.118.334 Rp.357.450 Rp.34.897.130
45 Rp.475.784 Rp.119.542 Rp.356.242 Rp.34.777.588
46 Rp.475.784 Rp.120.763 Rp.355.021 Rp.34.656.825
47 Rp.475.784 Rp.121.996 Rp.353.788 Rp.34.534.829
48 Rp.475.784 Rp.123.241 Rp.352.543 Rp.34.411.588
49 Rp.475.784 Rp.124.499 Rp.351.285 Rp.34.287.089
50 Rp.475.784 Rp.125.770 Rp.350.014 Rp.34.161.319
51 Rp.475.784 Rp.127.054 Rp.348.730 Rp.34.034.265
52 Rp.475.784 Rp.128.351 Rp.347.433 Rp.33.905.914
53 Rp.475.784 Rp.129.661 Rp.346.123 Rp.33.776.253
54 Rp.475.784 Rp.130.985 Rp.344.799 Rp.33.645.268
55 Rp.475.784 Rp.132.322 Rp.343.462 Rp.33.512.946
56 Rp.475.784 Rp.133.673 Rp.342.111 Rp.33.379.273
57 Rp.475.784 Rp.135.037 Rp.340.747 Rp.33.244.236
58 Rp.475.784 Rp.136.416 Rp.339.368 Rp.33.107.820
59 Rp.475.784 Rp.137.808 Rp.337.976 Rp.32.970.012
60 Rp.475.784 Rp.139.215 Rp.336.569 Rp.32.830.797
61 Rp.475.784 Rp.140.636 Rp.335.148 Rp.32.690.161
62 Rp.475.784 Rp.142.072 Rp.333.712 Rp.32.548.089
63 Rp.475.784 Rp.143.522 Rp.332.262 Rp.32.404.567
64 Rp.475.784 Rp.144.987 Rp.330.797 Rp.32.259.580
65 Rp.475.784 Rp.146.467 Rp.329.317 Rp.32.113.113
66 Rp.475.784 Rp.147.963 Rp.327.821 Rp.31.965.150
67 Rp.475.784 Rp.149.473 Rp.326.311 Rp.31.815.677
68 Rp.475.784 Rp.150.999 Rp.324.785 Rp.31.664.678
69 Rp.475.784 Rp.152.540 Rp.323.244 Rp.31.512.138
70 Rp.475.784 Rp.154.098 Rp.321.686 Rp.31.358.040
71 Rp.475.784 Rp.155.671 Rp.320.113 Rp.31.202.369
72 Rp.475.784 Rp.157.260 Rp.318.524 Rp.31.045.109
73 Rp.475.784 Rp.158.865 Rp.316.919 Rp.30.886.244
74 Rp.475.784 Rp.160.487 Rp.315.297 Rp.30.725.757
75 Rp.475.784 Rp.162.125 Rp.313.659 Rp.30.563.632
76 Rp.475.784 Rp.163.780 Rp.312.004 Rp.30.399.852
77 Rp.475.784 Rp.165.452 Rp.310.332 Rp.30.234.400
78 Rp.475.784 Rp.167.141 Rp.308.643 Rp.30.067.259
79 Rp.475.784 Rp.168.847 Rp.306.937 Rp.29.898.412
80 Rp.475.784 Rp.170.571 Rp.305.213 Rp.29.727.841
81 Rp.475.784 Rp.172.312 Rp.303.472 Rp.29.555.529
82 Rp.475.784 Rp.174.071 Rp.301.713 Rp.29.381.458
83 Rp.475.784 Rp.175.848 Rp.299.936 Rp.29.205.610
84 Rp.475.784 Rp.177.643 Rp.298.141 Rp.29.027.967
85 Rp.475.784 Rp.179.457 Rp.296.327 Rp.28.848.510
86 Rp.475.784 Rp.181.289 Rp.294.495 Rp.28.667.221
87 Rp.475.784 Rp.183.139 Rp.292.645 Rp.28.484.082
88 Rp.475.784 Rp.185.009 Rp.290.775 Rp.28.299.073
89 Rp.475.784 Rp.186.898 Rp.288.886 Rp.28.112.175
90 Rp.475.784 Rp.188.806 Rp.286.978 Rp.27.923.369
91 Rp.475.784 Rp.190.733 Rp.285.051 Rp.27.732.636
92 Rp.475.784 Rp.192.680 Rp.283.104 Rp.27.539.956
93 Rp.475.784 Rp.194.647 Rp.281.137 Rp.27.345.309
94 Rp.475.784 Rp.196.634 Rp.279.150 Rp.27.148.675
95 Rp.475.784 Rp.198.641 Rp.277.143 Rp.26.950.034
96 Rp.475.784 Rp.200.669 Rp.275.115 Rp.26.749.365
97 Rp.475.784 Rp.202.718 Rp.273.066 Rp.26.546.647
98 Rp.475.784 Rp.204.787 Rp.270.997 Rp.26.341.860
99 Rp.475.784 Rp.206.878 Rp.268.906 Rp.26.134.982
100 Rp.475.784 Rp.208.989 Rp.266.795 Rp.25.925.993
101 Rp.475.784 Rp.211.123 Rp.264.661 Rp.25.714.870
102 Rp.475.784 Rp.213.278 Rp.262.506 Rp.25.501.592
103 Rp.475.784 Rp.215.455 Rp.260.329 Rp.25.286.137
104 Rp.475.784 Rp.217.655 Rp.258.129 Rp.25.068.482
105 Rp.475.784 Rp.219.877 Rp.255.907 Rp.24.848.605
106 Rp.475.784 Rp.222.121 Rp.253.663 Rp.24.626.484
107 Rp.475.784 Rp.224.389 Rp.251.395 Rp.24.402.095
108 Rp.475.784 Rp.226.679 Rp.249.105 Rp.24.175.416
109 Rp.475.784 Rp.228.993 Rp.246.791 Rp.23.946.423
110 Rp.475.784 Rp.231.331 Rp.244.453 Rp.23.715.092
111 Rp.475.784 Rp.233.692 Rp.242.092 Rp.23.481.400
112 Rp.475.784 Rp.236.078 Rp.239.706 Rp.23.245.322
113 Rp.475.784 Rp.238.488 Rp.237.296 Rp.23.006.834
114 Rp.475.784 Rp.240.923 Rp.234.861 Rp.22.765.911
115 Rp.475.784 Rp.243.382 Rp.232.402 Rp.22.522.529
116 Rp.475.784 Rp.245.867 Rp.229.917 Rp.22.276.662
117 Rp.475.784 Rp.248.376 Rp.227.408 Rp.22.028.286
118 Rp.475.784 Rp.250.912 Rp.224.872 Rp.21.777.374
119 Rp.475.784 Rp.253.473 Rp.222.311 Rp.21.523.901
120 Rp.475.784 Rp.256.061 Rp.219.723 Rp.21.267.840
121 Rp.475.784 Rp.258.675 Rp.217.109 Rp.21.009.165
122 Rp.475.784 Rp.261.315 Rp.214.469 Rp.20.747.850
123 Rp.475.784 Rp.263.983 Rp.211.801 Rp.20.483.867
124 Rp.475.784 Rp.266.678 Rp.209.106 Rp.20.217.189
125 Rp.475.784 Rp.269.400 Rp.206.384 Rp.19.947.789
126 Rp.475.784 Rp.272.150 Rp.203.634 Rp.19.675.639
127 Rp.475.784 Rp.274.929 Rp.200.855 Rp.19.400.710
128 Rp.475.784 Rp.277.735 Rp.198.049 Rp.19.122.975
129 Rp.475.784 Rp.280.570 Rp.195.214 Rp.18.842.405
130 Rp.475.784 Rp.283.434 Rp.192.350 Rp.18.558.971
131 Rp.475.784 Rp.286.328 Rp.189.456 Rp.18.272.643
132 Rp.475.784 Rp.289.251 Rp.186.533 Rp.17.983.392
133 Rp.475.784 Rp.292.204 Rp.183.580 Rp.17.691.188
134 Rp.475.784 Rp.295.186 Rp.180.598 Rp.17.396.002
135 Rp.475.784 Rp.298.200 Rp.177.584 Rp.17.097.802
136 Rp.475.784 Rp.301.244 Rp.174.540 Rp.16.796.558
137 Rp.475.784 Rp.304.319 Rp.171.465 Rp.16.492.239
138 Rp.475.784 Rp.307.426 Rp.168.358 Rp.16.184.813
139 Rp.475.784 Rp.310.564 Rp.165.220 Rp.15.874.249
140 Rp.475.784 Rp.313.734 Rp.162.050 Rp.15.560.515
141 Rp.475.784 Rp.316.937 Rp.158.847 Rp.15.243.578
142 Rp.475.784 Rp.320.172 Rp.155.612 Rp.14.923.406
143 Rp.475.784 Rp.323.441 Rp.152.343 Rp.14.599.965
144 Rp.475.784 Rp.326.743 Rp.149.041 Rp.14.273.222
145 Rp.475.784 Rp.330.078 Rp.145.706 Rp.13.943.144
146 Rp.475.784 Rp.333.448 Rp.142.336 Rp.13.609.696
147 Rp.475.784 Rp.336.852 Rp.138.932 Rp.13.272.844
148 Rp.475.784 Rp.340.290 Rp.135.494 Rp.12.932.554
149 Rp.475.784 Rp.343.764 Rp.132.020 Rp.12.588.790
150 Rp.475.784 Rp.347.273 Rp.128.511 Rp.12.241.517
151 Rp.475.784 Rp.350.819 Rp.124.965 Rp.11.890.698
152 Rp.475.784 Rp.354.400 Rp.121.384 Rp.11.536.298
153 Rp.475.784 Rp.358.018 Rp.117.766 Rp.11.178.280
154 Rp.475.784 Rp.361.672 Rp.114.112 Rp.10.816.608
155 Rp.475.784 Rp.365.364 Rp.110.420 Rp.10.451.244
156 Rp.475.784 Rp.369.094 Rp.106.690 Rp.10.082.150
157 Rp.475.784 Rp.372.862 Rp.102.922 Rp.9.709.288
158 Rp.475.784 Rp.376.668 Rp.99.116 Rp.9.332.620
159 Rp.475.784 Rp.380.514 Rp.95.270 Rp.8.952.106
160 Rp.475.784 Rp.384.398 Rp.91.386 Rp.8.567.708
161 Rp.475.784 Rp.388.322 Rp.87.462 Rp.8.179.386
162 Rp.475.784 Rp.392.286 Rp.83.498 Rp.7.787.100
163 Rp.475.784 Rp.396.291 Rp.79.493 Rp.7.390.809
164 Rp.475.784 Rp.400.336 Rp.75.448 Rp.6.990.473
165 Rp.475.784 Rp.404.423 Rp.71.361 Rp.6.586.050
166 Rp.475.784 Rp.408.551 Rp.67.233 Rp.6.177.499
167 Rp.475.784 Rp.412.722 Rp.63.062 Rp.5.764.777
168 Rp.475.784 Rp.416.935 Rp.58.849 Rp.5.347.842
169 Rp.475.784 Rp.421.191 Rp.54.593 Rp.4.926.651
170 Rp.475.784 Rp.425.491 Rp.50.293 Rp.4.501.160
171 Rp.475.784 Rp.429.835 Rp.45.949 Rp.4.071.325
172 Rp.475.784 Rp.434.223 Rp.41.561 Rp.3.637.102
173 Rp.475.784 Rp.438.655 Rp.37.129 Rp.3.198.447
174 Rp.475.784 Rp.443.133 Rp.32.651 Rp.2.755.314
175 Rp.475.784 Rp.447.657 Rp.28.127 Rp.2.307.657
176 Rp.475.784 Rp.452.227 Rp.23.557 Rp.1.855.430
177 Rp.475.784 Rp.456.843 Rp.18.941 Rp.1.398.587
178 Rp.475.784 Rp.461.507 Rp.14.277 Rp.937.080
179 Rp.475.784 Rp.466.218 Rp.9.566 Rp.470.862
180 Rp.475.784 Rp.470.862 Rp.4.807 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Balikpapan
    Rp1,2mily
    RUMAH Dijual
    di Balikpapan
    Rp1,2mily
    • 2
    • 2
    • 192
    • 115
    Lihat Rincian
    Rp1,2mily
  • TANAH Dijual
    di Samarinda
    Rp2,3mily
    TANAH Dijual
    di Samarinda
    Rp2,3mily
    • 148
    Lihat Rincian
    Rp2,3mily
  • TANAH Dijual
    di Balikpapan
    Rp2,2mily
    TANAH Dijual
    di Balikpapan
    Rp2,2mily
    • 7947
    Lihat Rincian
    Rp2,2mily
  • RUMAH Dijual
    di Samarinda
    Rp15jt
    RUMAH Dijual
    di Samarinda
    Rp15jt
    • 2
    • 1
    • 105
    • 45
    Lihat Rincian
    Rp15jt
  • RUMAH Dijual
    di Balikpapan
    Rp360jt
    RUMAH Dijual
    di Balikpapan
    Rp360jt
    • 2
    • 1
    • 78
    • 45
    Lihat Rincian
    Rp360jt
  • TANAH Dijual
    di Samarinda
    Rp24mily
    TANAH Dijual
    di Samarinda
    Rp24mily
    • 120000
    Lihat Rincian
    Rp24mily
  • RUMAH Dijual
    di Samarinda
    Rp450jt
    RUMAH Dijual
    di Samarinda
    Rp450jt
    • 2
    • 1
    • 105
    • 45
    Lihat Rincian
    Rp450jt
  • TANAH Dijual
    di Samarinda
    Rp12,6mily
    TANAH Dijual
    di Samarinda
    Rp12,6mily
    • 11479
    Lihat Rincian
    Rp12,6mily

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