Perumahan Villa Amartya

RUMAH+ISI (DP50jt bisa dicicil)

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

Rp25jt
Bisa Nego
KPR: 208rb/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.25.000.000 Dana Tunai yang Harus Disiapkan Rp.7.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.20.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.208.845 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.237.892 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.21.774.784
Total Pembayaran
Rp.49.474.784 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.20.000.000
1 Rp.208.845 Rp.50.512 Rp.158.333 Rp.19.949.488
2 Rp.208.845 Rp.50.912 Rp.157.933 Rp.19.898.576
3 Rp.208.845 Rp.51.315 Rp.157.530 Rp.19.847.261
4 Rp.208.845 Rp.51.721 Rp.157.124 Rp.19.795.540
5 Rp.208.845 Rp.52.130 Rp.156.715 Rp.19.743.410
6 Rp.208.845 Rp.52.543 Rp.156.302 Rp.19.690.867
7 Rp.208.845 Rp.52.959 Rp.155.886 Rp.19.637.908
8 Rp.208.845 Rp.53.378 Rp.155.467 Rp.19.584.530
9 Rp.208.845 Rp.53.801 Rp.155.044 Rp.19.530.729
10 Rp.208.845 Rp.54.227 Rp.154.618 Rp.19.476.502
11 Rp.208.845 Rp.54.656 Rp.154.189 Rp.19.421.846
12 Rp.208.845 Rp.55.089 Rp.153.756 Rp.19.366.757
13 Rp.208.845 Rp.55.525 Rp.153.320 Rp.19.311.232
14 Rp.208.845 Rp.55.964 Rp.152.881 Rp.19.255.268
15 Rp.208.845 Rp.56.407 Rp.152.438 Rp.19.198.861
16 Rp.208.845 Rp.56.854 Rp.151.991 Rp.19.142.007
17 Rp.208.845 Rp.57.304 Rp.151.541 Rp.19.084.703
18 Rp.208.845 Rp.57.758 Rp.151.087 Rp.19.026.945
19 Rp.208.845 Rp.58.215 Rp.150.630 Rp.18.968.730
20 Rp.208.845 Rp.58.676 Rp.150.169 Rp.18.910.054
21 Rp.208.845 Rp.59.140 Rp.149.705 Rp.18.850.914
22 Rp.208.845 Rp.59.609 Rp.149.236 Rp.18.791.305
23 Rp.208.845 Rp.60.081 Rp.148.764 Rp.18.731.224
24 Rp.208.845 Rp.60.556 Rp.148.289 Rp.18.670.668
25 Rp.208.845 Rp.61.036 Rp.147.809 Rp.18.609.632
26 Rp.208.845 Rp.61.519 Rp.147.326 Rp.18.548.113
27 Rp.208.845 Rp.62.006 Rp.146.839 Rp.18.486.107
28 Rp.208.845 Rp.62.497 Rp.146.348 Rp.18.423.610
29 Rp.208.845 Rp.62.991 Rp.145.854 Rp.18.360.619
30 Rp.208.845 Rp.63.490 Rp.145.355 Rp.18.297.129
31 Rp.208.845 Rp.63.993 Rp.144.852 Rp.18.233.136
32 Rp.208.845 Rp.64.499 Rp.144.346 Rp.18.168.637
33 Rp.208.845 Rp.65.010 Rp.143.835 Rp.18.103.627
34 Rp.208.845 Rp.65.525 Rp.143.320 Rp.18.038.102
35 Rp.208.845 Rp.66.043 Rp.142.802 Rp.17.972.059
36 Rp.208.845 Rp.66.566 Rp.142.279 Rp.17.905.493
37 Rp.237.892 Rp.55.107 Rp.182.785 Rp.17.850.386
38 Rp.237.892 Rp.55.669 Rp.182.223 Rp.17.794.717
39 Rp.237.892 Rp.56.238 Rp.181.654 Rp.17.738.479
40 Rp.237.892 Rp.56.812 Rp.181.080 Rp.17.681.667
41 Rp.237.892 Rp.57.392 Rp.180.500 Rp.17.624.275
42 Rp.237.892 Rp.57.978 Rp.179.914 Rp.17.566.297
43 Rp.237.892 Rp.58.569 Rp.179.323 Rp.17.507.728
44 Rp.237.892 Rp.59.167 Rp.178.725 Rp.17.448.561
45 Rp.237.892 Rp.59.771 Rp.178.121 Rp.17.388.790
46 Rp.237.892 Rp.60.381 Rp.177.511 Rp.17.328.409
47 Rp.237.892 Rp.60.998 Rp.176.894 Rp.17.267.411
48 Rp.237.892 Rp.61.621 Rp.176.271 Rp.17.205.790
49 Rp.237.892 Rp.62.250 Rp.175.642 Rp.17.143.540
50 Rp.237.892 Rp.62.885 Rp.175.007 Rp.17.080.655
51 Rp.237.892 Rp.63.527 Rp.174.365 Rp.17.017.128
52 Rp.237.892 Rp.64.175 Rp.173.717 Rp.16.952.953
53 Rp.237.892 Rp.64.831 Rp.173.061 Rp.16.888.122
54 Rp.237.892 Rp.65.492 Rp.172.400 Rp.16.822.630
55 Rp.237.892 Rp.66.161 Rp.171.731 Rp.16.756.469
56 Rp.237.892 Rp.66.836 Rp.171.056 Rp.16.689.633
57 Rp.237.892 Rp.67.519 Rp.170.373 Rp.16.622.114
58 Rp.237.892 Rp.68.208 Rp.169.684 Rp.16.553.906
59 Rp.237.892 Rp.68.904 Rp.168.988 Rp.16.485.002
60 Rp.237.892 Rp.69.608 Rp.168.284 Rp.16.415.394
61 Rp.237.892 Rp.70.318 Rp.167.574 Rp.16.345.076
62 Rp.237.892 Rp.71.036 Rp.166.856 Rp.16.274.040
63 Rp.237.892 Rp.71.761 Rp.166.131 Rp.16.202.279
64 Rp.237.892 Rp.72.494 Rp.165.398 Rp.16.129.785
65 Rp.237.892 Rp.73.234 Rp.164.658 Rp.16.056.551
66 Rp.237.892 Rp.73.981 Rp.163.911 Rp.15.982.570
67 Rp.237.892 Rp.74.737 Rp.163.155 Rp.15.907.833
68 Rp.237.892 Rp.75.500 Rp.162.392 Rp.15.832.333
69 Rp.237.892 Rp.76.270 Rp.161.622 Rp.15.756.063
70 Rp.237.892 Rp.77.049 Rp.160.843 Rp.15.679.014
71 Rp.237.892 Rp.77.835 Rp.160.057 Rp.15.601.179
72 Rp.237.892 Rp.78.630 Rp.159.262 Rp.15.522.549
73 Rp.237.892 Rp.79.433 Rp.158.459 Rp.15.443.116
74 Rp.237.892 Rp.80.244 Rp.157.648 Rp.15.362.872
75 Rp.237.892 Rp.81.063 Rp.156.829 Rp.15.281.809
76 Rp.237.892 Rp.81.890 Rp.156.002 Rp.15.199.919
77 Rp.237.892 Rp.82.726 Rp.155.166 Rp.15.117.193
78 Rp.237.892 Rp.83.571 Rp.154.321 Rp.15.033.622
79 Rp.237.892 Rp.84.424 Rp.153.468 Rp.14.949.198
80 Rp.237.892 Rp.85.286 Rp.152.606 Rp.14.863.912
81 Rp.237.892 Rp.86.156 Rp.151.736 Rp.14.777.756
82 Rp.237.892 Rp.87.036 Rp.150.856 Rp.14.690.720
83 Rp.237.892 Rp.87.924 Rp.149.968 Rp.14.602.796
84 Rp.237.892 Rp.88.822 Rp.149.070 Rp.14.513.974
85 Rp.237.892 Rp.89.729 Rp.148.163 Rp.14.424.245
86 Rp.237.892 Rp.90.644 Rp.147.248 Rp.14.333.601
87 Rp.237.892 Rp.91.570 Rp.146.322 Rp.14.242.031
88 Rp.237.892 Rp.92.505 Rp.145.387 Rp.14.149.526
89 Rp.237.892 Rp.93.449 Rp.144.443 Rp.14.056.077
90 Rp.237.892 Rp.94.403 Rp.143.489 Rp.13.961.674
91 Rp.237.892 Rp.95.367 Rp.142.525 Rp.13.866.307
92 Rp.237.892 Rp.96.340 Rp.141.552 Rp.13.769.967
93 Rp.237.892 Rp.97.324 Rp.140.568 Rp.13.672.643
94 Rp.237.892 Rp.98.317 Rp.139.575 Rp.13.574.326
95 Rp.237.892 Rp.99.321 Rp.138.571 Rp.13.475.005
96 Rp.237.892 Rp.100.335 Rp.137.557 Rp.13.374.670
97 Rp.237.892 Rp.101.359 Rp.136.533 Rp.13.273.311
98 Rp.237.892 Rp.102.394 Rp.135.498 Rp.13.170.917
99 Rp.237.892 Rp.103.439 Rp.134.453 Rp.13.067.478
100 Rp.237.892 Rp.104.495 Rp.133.397 Rp.12.962.983
101 Rp.237.892 Rp.105.562 Rp.132.330 Rp.12.857.421
102 Rp.237.892 Rp.106.639 Rp.131.253 Rp.12.750.782
103 Rp.237.892 Rp.107.728 Rp.130.164 Rp.12.643.054
104 Rp.237.892 Rp.108.827 Rp.129.065 Rp.12.534.227
105 Rp.237.892 Rp.109.938 Rp.127.954 Rp.12.424.289
106 Rp.237.892 Rp.111.061 Rp.126.831 Rp.12.313.228
107 Rp.237.892 Rp.112.194 Rp.125.698 Rp.12.201.034
108 Rp.237.892 Rp.113.340 Rp.124.552 Rp.12.087.694
109 Rp.237.892 Rp.114.497 Rp.123.395 Rp.11.973.197
110 Rp.237.892 Rp.115.666 Rp.122.226 Rp.11.857.531
111 Rp.237.892 Rp.116.846 Rp.121.046 Rp.11.740.685
112 Rp.237.892 Rp.118.039 Rp.119.853 Rp.11.622.646
113 Rp.237.892 Rp.119.244 Rp.118.648 Rp.11.503.402
114 Rp.237.892 Rp.120.461 Rp.117.431 Rp.11.382.941
115 Rp.237.892 Rp.121.691 Rp.116.201 Rp.11.261.250
116 Rp.237.892 Rp.122.933 Rp.114.959 Rp.11.138.317
117 Rp.237.892 Rp.124.188 Rp.113.704 Rp.11.014.129
118 Rp.237.892 Rp.125.456 Rp.112.436 Rp.10.888.673
119 Rp.237.892 Rp.126.737 Rp.111.155 Rp.10.761.936
120 Rp.237.892 Rp.128.031 Rp.109.861 Rp.10.633.905
121 Rp.237.892 Rp.129.338 Rp.108.554 Rp.10.504.567
122 Rp.237.892 Rp.130.658 Rp.107.234 Rp.10.373.909
123 Rp.237.892 Rp.131.992 Rp.105.900 Rp.10.241.917
124 Rp.237.892 Rp.133.339 Rp.104.553 Rp.10.108.578
125 Rp.237.892 Rp.134.700 Rp.103.192 Rp.9.973.878
126 Rp.237.892 Rp.136.075 Rp.101.817 Rp.9.837.803
127 Rp.237.892 Rp.137.464 Rp.100.428 Rp.9.700.339
128 Rp.237.892 Rp.138.868 Rp.99.024 Rp.9.561.471
129 Rp.237.892 Rp.140.285 Rp.97.607 Rp.9.421.186
130 Rp.237.892 Rp.141.717 Rp.96.175 Rp.9.279.469
131 Rp.237.892 Rp.143.164 Rp.94.728 Rp.9.136.305
132 Rp.237.892 Rp.144.626 Rp.93.266 Rp.8.991.679
133 Rp.237.892 Rp.146.102 Rp.91.790 Rp.8.845.577
134 Rp.237.892 Rp.147.593 Rp.90.299 Rp.8.697.984
135 Rp.237.892 Rp.149.100 Rp.88.792 Rp.8.548.884
136 Rp.237.892 Rp.150.622 Rp.87.270 Rp.8.398.262
137 Rp.237.892 Rp.152.160 Rp.85.732 Rp.8.246.102
138 Rp.237.892 Rp.153.713 Rp.84.179 Rp.8.092.389
139 Rp.237.892 Rp.155.282 Rp.82.610 Rp.7.937.107
140 Rp.237.892 Rp.156.867 Rp.81.025 Rp.7.780.240
141 Rp.237.892 Rp.158.469 Rp.79.423 Rp.7.621.771
142 Rp.237.892 Rp.160.086 Rp.77.806 Rp.7.461.685
143 Rp.237.892 Rp.161.721 Rp.76.171 Rp.7.299.964
144 Rp.237.892 Rp.163.372 Rp.74.520 Rp.7.136.592
145 Rp.237.892 Rp.165.039 Rp.72.853 Rp.6.971.553
146 Rp.237.892 Rp.166.724 Rp.71.168 Rp.6.804.829
147 Rp.237.892 Rp.168.426 Rp.69.466 Rp.6.636.403
148 Rp.237.892 Rp.170.145 Rp.67.747 Rp.6.466.258
149 Rp.237.892 Rp.171.882 Rp.66.010 Rp.6.294.376
150 Rp.237.892 Rp.173.637 Rp.64.255 Rp.6.120.739
151 Rp.237.892 Rp.175.409 Rp.62.483 Rp.5.945.330
152 Rp.237.892 Rp.177.200 Rp.60.692 Rp.5.768.130
153 Rp.237.892 Rp.179.009 Rp.58.883 Rp.5.589.121
154 Rp.237.892 Rp.180.836 Rp.57.056 Rp.5.408.285
155 Rp.237.892 Rp.182.682 Rp.55.210 Rp.5.225.603
156 Rp.237.892 Rp.184.547 Rp.53.345 Rp.5.041.056
157 Rp.237.892 Rp.186.431 Rp.51.461 Rp.4.854.625
158 Rp.237.892 Rp.188.334 Rp.49.558 Rp.4.666.291
159 Rp.237.892 Rp.190.257 Rp.47.635 Rp.4.476.034
160 Rp.237.892 Rp.192.199 Rp.45.693 Rp.4.283.835
161 Rp.237.892 Rp.194.161 Rp.43.731 Rp.4.089.674
162 Rp.237.892 Rp.196.143 Rp.41.749 Rp.3.893.531
163 Rp.237.892 Rp.198.146 Rp.39.746 Rp.3.695.385
164 Rp.237.892 Rp.200.168 Rp.37.724 Rp.3.495.217
165 Rp.237.892 Rp.202.212 Rp.35.680 Rp.3.293.005
166 Rp.237.892 Rp.204.276 Rp.33.616 Rp.3.088.729
167 Rp.237.892 Rp.206.361 Rp.31.531 Rp.2.882.368
168 Rp.237.892 Rp.208.468 Rp.29.424 Rp.2.673.900
169 Rp.237.892 Rp.210.596 Rp.27.296 Rp.2.463.304
170 Rp.237.892 Rp.212.746 Rp.25.146 Rp.2.250.558
171 Rp.237.892 Rp.214.918 Rp.22.974 Rp.2.035.640
172 Rp.237.892 Rp.217.112 Rp.20.780 Rp.1.818.528
173 Rp.237.892 Rp.219.328 Rp.18.564 Rp.1.599.200
174 Rp.237.892 Rp.221.567 Rp.16.325 Rp.1.377.633
175 Rp.237.892 Rp.223.829 Rp.14.063 Rp.1.153.804
176 Rp.237.892 Rp.226.114 Rp.11.778 Rp.927.690
177 Rp.237.892 Rp.228.422 Rp.9.470 Rp.699.268
178 Rp.237.892 Rp.230.754 Rp.7.138 Rp.468.514
179 Rp.237.892 Rp.233.109 Rp.4.783 Rp.235.405
180 Rp.237.892 Rp.235.405 Rp.2.403 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Balikpapan
    Rp370jt
    RUMAH Dijual
    di Balikpapan
    Rp370jt
    • 2
    • 1
    • 104
    • 36
    Lihat Rincian
    Rp370jt
  • RUMAH Dijual
    di Balikpapan
    Rp6mily
    RUMAH Dijual
    di Balikpapan
    Rp6mily
    • 2
    • 2
    • 851
    • 310
    Lihat Rincian
    Rp6mily
  • RUMAH Dijual
    di Balikpapan
    Rp250jt
    RUMAH Dijual
    di Balikpapan
    Rp250jt
    • 2
    • 1
    • 100
    • 42
    Lihat Rincian
    Rp250jt
  • TANAH Dijual
    di Samarinda
    Rp1,2mily
    TANAH Dijual
    di Samarinda
    Rp1,2mily
    • 413
    Lihat Rincian
    Rp1,2mily
  • RUMAH Dijual
    di Balikpapan
    Rp345jt
    RUMAH Dijual
    di Balikpapan
    Rp345jt
    • 2
    • 1
    • 78
    • 45
    Lihat Rincian
    Rp345jt
  • RUMAH Dijual
    di Balikpapan
    Rp370jt
    RUMAH Dijual
    di Balikpapan
    Rp370jt
    • 2
    • 1
    • 104
    • 36
    Lihat Rincian
    Rp370jt
  • RUMAH Dijual
    di Samarinda
    Rp25jt
    RUMAH Dijual
    di Samarinda
    Rp25jt
    • 2
    • 1
    • 105
    • 45
    Lihat Rincian
    Rp25jt
  • RUMAH Dijual
    di Samarinda
    Rp75jt
    RUMAH Dijual
    di Samarinda
    Rp75jt
    • 3
    • 2
    • 84
    • 96
    Lihat Rincian
    Rp75jt

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