Perumahan Taman Melati Indah

Rumah Baru Take Over - Depok - Akses Strategis

Taman Melati Indah Taman Melati Indah Jl. Raya Pengasinan Perumahan Taman Melati Indah. Jalan Raya Pengasinan. Depok. Sawangan Sawangan Depok Jawa Barat

Rp65jt
Bisa Nego Pemilik Langsung
KPR: 542rb/bln

Iklan rumah ini telah ditandai terjual.

Agen telah menandai rumah ini sebagai terjual. Tapi Anda masih dapat melihat iklan serupa di Rumah Dijual di Sawangan, Depok, Jawa Barat
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.65.000.000 Dana Tunai yang Harus Disiapkan Rp.19.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.52.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.542.997 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.618.519 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.56.614.541
Total Pembayaran
Rp.128.634.541 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.52.000.000
1 Rp.542.997 Rp.131.330 Rp.411.667 Rp.51.868.670
2 Rp.542.997 Rp.132.370 Rp.410.627 Rp.51.736.300
3 Rp.542.997 Rp.133.418 Rp.409.579 Rp.51.602.882
4 Rp.542.997 Rp.134.474 Rp.408.523 Rp.51.468.408
5 Rp.542.997 Rp.135.539 Rp.407.458 Rp.51.332.869
6 Rp.542.997 Rp.136.612 Rp.406.385 Rp.51.196.257
7 Rp.542.997 Rp.137.693 Rp.405.304 Rp.51.058.564
8 Rp.542.997 Rp.138.783 Rp.404.214 Rp.50.919.781
9 Rp.542.997 Rp.139.882 Rp.403.115 Rp.50.779.899
10 Rp.542.997 Rp.140.989 Rp.402.008 Rp.50.638.910
11 Rp.542.997 Rp.142.106 Rp.400.891 Rp.50.496.804
12 Rp.542.997 Rp.143.231 Rp.399.766 Rp.50.353.573
13 Rp.542.997 Rp.144.365 Rp.398.632 Rp.50.209.208
14 Rp.542.997 Rp.145.507 Rp.397.490 Rp.50.063.701
15 Rp.542.997 Rp.146.659 Rp.396.338 Rp.49.917.042
16 Rp.542.997 Rp.147.820 Rp.395.177 Rp.49.769.222
17 Rp.542.997 Rp.148.991 Rp.394.006 Rp.49.620.231
18 Rp.542.997 Rp.150.170 Rp.392.827 Rp.49.470.061
19 Rp.542.997 Rp.151.359 Rp.391.638 Rp.49.318.702
20 Rp.542.997 Rp.152.557 Rp.390.440 Rp.49.166.145
21 Rp.542.997 Rp.153.765 Rp.389.232 Rp.49.012.380
22 Rp.542.997 Rp.154.982 Rp.388.015 Rp.48.857.398
23 Rp.542.997 Rp.156.209 Rp.386.788 Rp.48.701.189
24 Rp.542.997 Rp.157.446 Rp.385.551 Rp.48.543.743
25 Rp.542.997 Rp.158.692 Rp.384.305 Rp.48.385.051
26 Rp.542.997 Rp.159.949 Rp.383.048 Rp.48.225.102
27 Rp.542.997 Rp.161.215 Rp.381.782 Rp.48.063.887
28 Rp.542.997 Rp.162.491 Rp.380.506 Rp.47.901.396
29 Rp.542.997 Rp.163.778 Rp.379.219 Rp.47.737.618
30 Rp.542.997 Rp.165.074 Rp.377.923 Rp.47.572.544
31 Rp.542.997 Rp.166.381 Rp.376.616 Rp.47.406.163
32 Rp.542.997 Rp.167.698 Rp.375.299 Rp.47.238.465
33 Rp.542.997 Rp.169.026 Rp.373.971 Rp.47.069.439
34 Rp.542.997 Rp.170.364 Rp.372.633 Rp.46.899.075
35 Rp.542.997 Rp.171.713 Rp.371.284 Rp.46.727.362
36 Rp.542.997 Rp.173.072 Rp.369.925 Rp.46.554.290
37 Rp.618.519 Rp.143.277 Rp.475.242 Rp.46.411.013
38 Rp.618.519 Rp.144.740 Rp.473.779 Rp.46.266.273
39 Rp.618.519 Rp.146.217 Rp.472.302 Rp.46.120.056
40 Rp.618.519 Rp.147.710 Rp.470.809 Rp.45.972.346
41 Rp.618.519 Rp.149.218 Rp.469.301 Rp.45.823.128
42 Rp.618.519 Rp.150.741 Rp.467.778 Rp.45.672.387
43 Rp.618.519 Rp.152.280 Rp.466.239 Rp.45.520.107
44 Rp.618.519 Rp.153.835 Rp.464.684 Rp.45.366.272
45 Rp.618.519 Rp.155.405 Rp.463.114 Rp.45.210.867
46 Rp.618.519 Rp.156.991 Rp.461.528 Rp.45.053.876
47 Rp.618.519 Rp.158.594 Rp.459.925 Rp.44.895.282
48 Rp.618.519 Rp.160.213 Rp.458.306 Rp.44.735.069
49 Rp.618.519 Rp.161.849 Rp.456.670 Rp.44.573.220
50 Rp.618.519 Rp.163.501 Rp.455.018 Rp.44.409.719
51 Rp.618.519 Rp.165.170 Rp.453.349 Rp.44.244.549
52 Rp.618.519 Rp.166.856 Rp.451.663 Rp.44.077.693
53 Rp.618.519 Rp.168.559 Rp.449.960 Rp.43.909.134
54 Rp.618.519 Rp.170.280 Rp.448.239 Rp.43.738.854
55 Rp.618.519 Rp.172.018 Rp.446.501 Rp.43.566.836
56 Rp.618.519 Rp.173.774 Rp.444.745 Rp.43.393.062
57 Rp.618.519 Rp.175.548 Rp.442.971 Rp.43.217.514
58 Rp.618.519 Rp.177.340 Rp.441.179 Rp.43.040.174
59 Rp.618.519 Rp.179.151 Rp.439.368 Rp.42.861.023
60 Rp.618.519 Rp.180.979 Rp.437.540 Rp.42.680.044
61 Rp.618.519 Rp.182.827 Rp.435.692 Rp.42.497.217
62 Rp.618.519 Rp.184.693 Rp.433.826 Rp.42.312.524
63 Rp.618.519 Rp.186.579 Rp.431.940 Rp.42.125.945
64 Rp.618.519 Rp.188.483 Rp.430.036 Rp.41.937.462
65 Rp.618.519 Rp.190.407 Rp.428.112 Rp.41.747.055
66 Rp.618.519 Rp.192.351 Rp.426.168 Rp.41.554.704
67 Rp.618.519 Rp.194.315 Rp.424.204 Rp.41.360.389
68 Rp.618.519 Rp.196.298 Rp.422.221 Rp.41.164.091
69 Rp.618.519 Rp.198.302 Rp.420.217 Rp.40.965.789
70 Rp.618.519 Rp.200.327 Rp.418.192 Rp.40.765.462
71 Rp.618.519 Rp.202.372 Rp.416.147 Rp.40.563.090
72 Rp.618.519 Rp.204.437 Rp.414.082 Rp.40.358.653
73 Rp.618.519 Rp.206.524 Rp.411.995 Rp.40.152.129
74 Rp.618.519 Rp.208.633 Rp.409.886 Rp.39.943.496
75 Rp.618.519 Rp.210.762 Rp.407.757 Rp.39.732.734
76 Rp.618.519 Rp.212.914 Rp.405.605 Rp.39.519.820
77 Rp.618.519 Rp.215.088 Rp.403.431 Rp.39.304.732
78 Rp.618.519 Rp.217.283 Rp.401.236 Rp.39.087.449
79 Rp.618.519 Rp.219.501 Rp.399.018 Rp.38.867.948
80 Rp.618.519 Rp.221.742 Rp.396.777 Rp.38.646.206
81 Rp.618.519 Rp.224.006 Rp.394.513 Rp.38.422.200
82 Rp.618.519 Rp.226.292 Rp.392.227 Rp.38.195.908
83 Rp.618.519 Rp.228.602 Rp.389.917 Rp.37.967.306
84 Rp.618.519 Rp.230.936 Rp.387.583 Rp.37.736.370
85 Rp.618.519 Rp.233.294 Rp.385.225 Rp.37.503.076
86 Rp.618.519 Rp.235.675 Rp.382.844 Rp.37.267.401
87 Rp.618.519 Rp.238.081 Rp.380.438 Rp.37.029.320
88 Rp.618.519 Rp.240.511 Rp.378.008 Rp.36.788.809
89 Rp.618.519 Rp.242.967 Rp.375.552 Rp.36.545.842
90 Rp.618.519 Rp.245.447 Rp.373.072 Rp.36.300.395
91 Rp.618.519 Rp.247.952 Rp.370.567 Rp.36.052.443
92 Rp.618.519 Rp.250.484 Rp.368.035 Rp.35.801.959
93 Rp.618.519 Rp.253.041 Rp.365.478 Rp.35.548.918
94 Rp.618.519 Rp.255.624 Rp.362.895 Rp.35.293.294
95 Rp.618.519 Rp.258.233 Rp.360.286 Rp.35.035.061
96 Rp.618.519 Rp.260.869 Rp.357.650 Rp.34.774.192
97 Rp.618.519 Rp.263.532 Rp.354.987 Rp.34.510.660
98 Rp.618.519 Rp.266.223 Rp.352.296 Rp.34.244.437
99 Rp.618.519 Rp.268.940 Rp.349.579 Rp.33.975.497
100 Rp.618.519 Rp.271.686 Rp.346.833 Rp.33.703.811
101 Rp.618.519 Rp.274.459 Rp.344.060 Rp.33.429.352
102 Rp.618.519 Rp.277.261 Rp.341.258 Rp.33.152.091
103 Rp.618.519 Rp.280.091 Rp.338.428 Rp.32.872.000
104 Rp.618.519 Rp.282.951 Rp.335.568 Rp.32.589.049
105 Rp.618.519 Rp.285.839 Rp.332.680 Rp.32.303.210
106 Rp.618.519 Rp.288.757 Rp.329.762 Rp.32.014.453
107 Rp.618.519 Rp.291.705 Rp.326.814 Rp.31.722.748
108 Rp.618.519 Rp.294.683 Rp.323.836 Rp.31.428.065
109 Rp.618.519 Rp.297.691 Rp.320.828 Rp.31.130.374
110 Rp.618.519 Rp.300.730 Rp.317.789 Rp.30.829.644
111 Rp.618.519 Rp.303.800 Rp.314.719 Rp.30.525.844
112 Rp.618.519 Rp.306.901 Rp.311.618 Rp.30.218.943
113 Rp.618.519 Rp.310.034 Rp.308.485 Rp.29.908.909
114 Rp.618.519 Rp.313.199 Rp.305.320 Rp.29.595.710
115 Rp.618.519 Rp.316.396 Rp.302.123 Rp.29.279.314
116 Rp.618.519 Rp.319.626 Rp.298.893 Rp.28.959.688
117 Rp.618.519 Rp.322.889 Rp.295.630 Rp.28.636.799
118 Rp.618.519 Rp.326.185 Rp.292.334 Rp.28.310.614
119 Rp.618.519 Rp.329.515 Rp.289.004 Rp.27.981.099
120 Rp.618.519 Rp.332.879 Rp.285.640 Rp.27.648.220
121 Rp.618.519 Rp.336.277 Rp.282.242 Rp.27.311.943
122 Rp.618.519 Rp.339.710 Rp.278.809 Rp.26.972.233
123 Rp.618.519 Rp.343.177 Rp.275.342 Rp.26.629.056
124 Rp.618.519 Rp.346.681 Rp.271.838 Rp.26.282.375
125 Rp.618.519 Rp.350.220 Rp.268.299 Rp.25.932.155
126 Rp.618.519 Rp.353.795 Rp.264.724 Rp.25.578.360
127 Rp.618.519 Rp.357.407 Rp.261.112 Rp.25.220.953
128 Rp.618.519 Rp.361.055 Rp.257.464 Rp.24.859.898
129 Rp.618.519 Rp.364.741 Rp.253.778 Rp.24.495.157
130 Rp.618.519 Rp.368.464 Rp.250.055 Rp.24.126.693
131 Rp.618.519 Rp.372.226 Rp.246.293 Rp.23.754.467
132 Rp.618.519 Rp.376.025 Rp.242.494 Rp.23.378.442
133 Rp.618.519 Rp.379.864 Rp.238.655 Rp.22.998.578
134 Rp.618.519 Rp.383.742 Rp.234.777 Rp.22.614.836
135 Rp.618.519 Rp.387.659 Rp.230.860 Rp.22.227.177
136 Rp.618.519 Rp.391.617 Rp.226.902 Rp.21.835.560
137 Rp.618.519 Rp.395.614 Rp.222.905 Rp.21.439.946
138 Rp.618.519 Rp.399.653 Rp.218.866 Rp.21.040.293
139 Rp.618.519 Rp.403.733 Rp.214.786 Rp.20.636.560
140 Rp.618.519 Rp.407.854 Rp.210.665 Rp.20.228.706
141 Rp.618.519 Rp.412.018 Rp.206.501 Rp.19.816.688
142 Rp.618.519 Rp.416.224 Rp.202.295 Rp.19.400.464
143 Rp.618.519 Rp.420.473 Rp.198.046 Rp.18.979.991
144 Rp.618.519 Rp.424.765 Rp.193.754 Rp.18.555.226
145 Rp.618.519 Rp.429.101 Rp.189.418 Rp.18.126.125
146 Rp.618.519 Rp.433.481 Rp.185.038 Rp.17.692.644
147 Rp.618.519 Rp.437.907 Rp.180.612 Rp.17.254.737
148 Rp.618.519 Rp.442.377 Rp.176.142 Rp.16.812.360
149 Rp.618.519 Rp.446.893 Rp.171.626 Rp.16.365.467
150 Rp.618.519 Rp.451.455 Rp.167.064 Rp.15.914.012
151 Rp.618.519 Rp.456.063 Rp.162.456 Rp.15.457.949
152 Rp.618.519 Rp.460.719 Rp.157.800 Rp.14.997.230
153 Rp.618.519 Rp.465.422 Rp.153.097 Rp.14.531.808
154 Rp.618.519 Rp.470.173 Rp.148.346 Rp.14.061.635
155 Rp.618.519 Rp.474.973 Rp.143.546 Rp.13.586.662
156 Rp.618.519 Rp.479.822 Rp.138.697 Rp.13.106.840
157 Rp.618.519 Rp.484.720 Rp.133.799 Rp.12.622.120
158 Rp.618.519 Rp.489.668 Rp.128.851 Rp.12.132.452
159 Rp.618.519 Rp.494.667 Rp.123.852 Rp.11.637.785
160 Rp.618.519 Rp.499.717 Rp.118.802 Rp.11.138.068
161 Rp.618.519 Rp.504.818 Rp.113.701 Rp.10.633.250
162 Rp.618.519 Rp.509.971 Rp.108.548 Rp.10.123.279
163 Rp.618.519 Rp.515.177 Rp.103.342 Rp.9.608.102
164 Rp.618.519 Rp.520.436 Rp.98.083 Rp.9.087.666
165 Rp.618.519 Rp.525.749 Rp.92.770 Rp.8.561.917
166 Rp.618.519 Rp.531.116 Rp.87.403 Rp.8.030.801
167 Rp.618.519 Rp.536.538 Rp.81.981 Rp.7.494.263
168 Rp.618.519 Rp.542.015 Rp.76.504 Rp.6.952.248
169 Rp.618.519 Rp.547.548 Rp.70.971 Rp.6.404.700
170 Rp.618.519 Rp.553.138 Rp.65.381 Rp.5.851.562
171 Rp.618.519 Rp.558.784 Rp.59.735 Rp.5.292.778
172 Rp.618.519 Rp.564.489 Rp.54.030 Rp.4.728.289
173 Rp.618.519 Rp.570.251 Rp.48.268 Rp.4.158.038
174 Rp.618.519 Rp.576.072 Rp.42.447 Rp.3.581.966
175 Rp.618.519 Rp.581.953 Rp.36.566 Rp.3.000.013
176 Rp.618.519 Rp.587.894 Rp.30.625 Rp.2.412.119
177 Rp.618.519 Rp.593.895 Rp.24.624 Rp.1.818.224
178 Rp.618.519 Rp.599.958 Rp.18.561 Rp.1.218.266
179 Rp.618.519 Rp.606.083 Rp.12.436 Rp.612.183
180 Rp.618.519 Rp.612.183 Rp.6.249 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp445jt
    RUMAH Dijual
    di Depok
    Rp445jt
    • 2
    • 1
    • 96
    • 40
    Lihat Rincian
    Rp445jt
  • RUMAH Dijual
    di Depok
    Rp415jt
    RUMAH Dijual
    di Depok
    Rp415jt
    • 2
    • 1
    • 70
    • 36
    Lihat Rincian
    Rp415jt
  • RUMAH Dijual
    di Depok
    Rp650jt
    RUMAH Dijual
    di Depok
    Rp650jt
    • 2
    • 2
    • 90
    • 75
    Lihat Rincian
    Rp650jt
  • TANAH Dijual
    di Depok
    Rp16,5mily
    TANAH Dijual
    di Depok
    Rp16,5mily
    • 30000
    Lihat Rincian
    Rp16,5mily
  • RUMAH Dijual
    di Depok
    Rp600jt
    RUMAH Dijual
    di Depok
    Rp600jt
    • 2
    • 1
    • 88
    • 45
    Lihat Rincian
    Rp600jt
  • RUMAH Dijual
    di Depok
    Rp384jt
    RUMAH Dijual
    di Depok
    Rp384jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp384jt
  • RUMAH Dijual
    di Depok
    Rp425jt
    RUMAH Dijual
    di Depok
    Rp425jt
    • 2
    • 1
    • 99
    • 45
    Lihat Rincian
    Rp425jt
  • TANAH Dijual
    di Depok
    Rp32,4mily
    TANAH Dijual
    di Depok
    Rp32,4mily
    • 49999
    Lihat Rincian
    Rp32,4mily

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