Perumahan Taman Sepatan Grande

New Launch Cluster Malaka perumahan Taman Sepatan Grande

Taman Sepatan Grande Cluster Malaka Jl. Raya Mauk Sepatan Tangerang Banten

Rp99jt
KPR: 827rb/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.99.000.000 Dana Tunai yang Harus Disiapkan Rp.29.700.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.79.200.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.827.026 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.942.052 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.86.228.303
Total Pembayaran
Rp.195.920.303 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.79.200.000
1 Rp.827.026 Rp.200.026 Rp.627.000 Rp.78.999.974
2 Rp.827.026 Rp.201.610 Rp.625.416 Rp.78.798.364
3 Rp.827.026 Rp.203.206 Rp.623.820 Rp.78.595.158
4 Rp.827.026 Rp.204.814 Rp.622.212 Rp.78.390.344
5 Rp.827.026 Rp.206.436 Rp.620.590 Rp.78.183.908
6 Rp.827.026 Rp.208.070 Rp.618.956 Rp.77.975.838
7 Rp.827.026 Rp.209.717 Rp.617.309 Rp.77.766.121
8 Rp.827.026 Rp.211.378 Rp.615.648 Rp.77.554.743
9 Rp.827.026 Rp.213.051 Rp.613.975 Rp.77.341.692
10 Rp.827.026 Rp.214.738 Rp.612.288 Rp.77.126.954
11 Rp.827.026 Rp.216.438 Rp.610.588 Rp.76.910.516
12 Rp.827.026 Rp.218.151 Rp.608.875 Rp.76.692.365
13 Rp.827.026 Rp.219.878 Rp.607.148 Rp.76.472.487
14 Rp.827.026 Rp.221.619 Rp.605.407 Rp.76.250.868
15 Rp.827.026 Rp.223.373 Rp.603.653 Rp.76.027.495
16 Rp.827.026 Rp.225.142 Rp.601.884 Rp.75.802.353
17 Rp.827.026 Rp.226.924 Rp.600.102 Rp.75.575.429
18 Rp.827.026 Rp.228.721 Rp.598.305 Rp.75.346.708
19 Rp.827.026 Rp.230.531 Rp.596.495 Rp.75.116.177
20 Rp.827.026 Rp.232.356 Rp.594.670 Rp.74.883.821
21 Rp.827.026 Rp.234.196 Rp.592.830 Rp.74.649.625
22 Rp.827.026 Rp.236.050 Rp.590.976 Rp.74.413.575
23 Rp.827.026 Rp.237.919 Rp.589.107 Rp.74.175.656
24 Rp.827.026 Rp.239.802 Rp.587.224 Rp.73.935.854
25 Rp.827.026 Rp.241.700 Rp.585.326 Rp.73.694.154
26 Rp.827.026 Rp.243.614 Rp.583.412 Rp.73.450.540
27 Rp.827.026 Rp.245.543 Rp.581.483 Rp.73.204.997
28 Rp.827.026 Rp.247.486 Rp.579.540 Rp.72.957.511
29 Rp.827.026 Rp.249.446 Rp.577.580 Rp.72.708.065
30 Rp.827.026 Rp.251.420 Rp.575.606 Rp.72.456.645
31 Rp.827.026 Rp.253.411 Rp.573.615 Rp.72.203.234
32 Rp.827.026 Rp.255.417 Rp.571.609 Rp.71.947.817
33 Rp.827.026 Rp.257.439 Rp.569.587 Rp.71.690.378
34 Rp.827.026 Rp.259.477 Rp.567.549 Rp.71.430.901
35 Rp.827.026 Rp.261.531 Rp.565.495 Rp.71.169.370
36 Rp.827.026 Rp.263.602 Rp.563.424 Rp.70.905.768
37 Rp.942.052 Rp.218.222 Rp.723.830 Rp.70.687.546
38 Rp.942.052 Rp.220.450 Rp.721.602 Rp.70.467.096
39 Rp.942.052 Rp.222.700 Rp.719.352 Rp.70.244.396
40 Rp.942.052 Rp.224.974 Rp.717.078 Rp.70.019.422
41 Rp.942.052 Rp.227.270 Rp.714.782 Rp.69.792.152
42 Rp.942.052 Rp.229.590 Rp.712.462 Rp.69.562.562
43 Rp.942.052 Rp.231.934 Rp.710.118 Rp.69.330.628
44 Rp.942.052 Rp.234.302 Rp.707.750 Rp.69.096.326
45 Rp.942.052 Rp.236.694 Rp.705.358 Rp.68.859.632
46 Rp.942.052 Rp.239.110 Rp.702.942 Rp.68.620.522
47 Rp.942.052 Rp.241.551 Rp.700.501 Rp.68.378.971
48 Rp.942.052 Rp.244.017 Rp.698.035 Rp.68.134.954
49 Rp.942.052 Rp.246.508 Rp.695.544 Rp.67.888.446
50 Rp.942.052 Rp.249.024 Rp.693.028 Rp.67.639.422
51 Rp.942.052 Rp.251.566 Rp.690.486 Rp.67.387.856
52 Rp.942.052 Rp.254.134 Rp.687.918 Rp.67.133.722
53 Rp.942.052 Rp.256.729 Rp.685.323 Rp.66.876.993
54 Rp.942.052 Rp.259.349 Rp.682.703 Rp.66.617.644
55 Rp.942.052 Rp.261.997 Rp.680.055 Rp.66.355.647
56 Rp.942.052 Rp.264.671 Rp.677.381 Rp.66.090.976
57 Rp.942.052 Rp.267.373 Rp.674.679 Rp.65.823.603
58 Rp.942.052 Rp.270.103 Rp.671.949 Rp.65.553.500
59 Rp.942.052 Rp.272.860 Rp.669.192 Rp.65.280.640
60 Rp.942.052 Rp.275.645 Rp.666.407 Rp.65.004.995
61 Rp.942.052 Rp.278.459 Rp.663.593 Rp.64.726.536
62 Rp.942.052 Rp.281.302 Rp.660.750 Rp.64.445.234
63 Rp.942.052 Rp.284.174 Rp.657.878 Rp.64.161.060
64 Rp.942.052 Rp.287.075 Rp.654.977 Rp.63.873.985
65 Rp.942.052 Rp.290.005 Rp.652.047 Rp.63.583.980
66 Rp.942.052 Rp.292.966 Rp.649.086 Rp.63.291.014
67 Rp.942.052 Rp.295.956 Rp.646.096 Rp.62.995.058
68 Rp.942.052 Rp.298.977 Rp.643.075 Rp.62.696.081
69 Rp.942.052 Rp.302.030 Rp.640.022 Rp.62.394.051
70 Rp.942.052 Rp.305.113 Rp.636.939 Rp.62.088.938
71 Rp.942.052 Rp.308.227 Rp.633.825 Rp.61.780.711
72 Rp.942.052 Rp.311.374 Rp.630.678 Rp.61.469.337
73 Rp.942.052 Rp.314.553 Rp.627.499 Rp.61.154.784
74 Rp.942.052 Rp.317.764 Rp.624.288 Rp.60.837.020
75 Rp.942.052 Rp.321.007 Rp.621.045 Rp.60.516.013
76 Rp.942.052 Rp.324.284 Rp.617.768 Rp.60.191.729
77 Rp.942.052 Rp.327.595 Rp.614.457 Rp.59.864.134
78 Rp.942.052 Rp.330.939 Rp.611.113 Rp.59.533.195
79 Rp.942.052 Rp.334.317 Rp.607.735 Rp.59.198.878
80 Rp.942.052 Rp.337.730 Rp.604.322 Rp.58.861.148
81 Rp.942.052 Rp.341.178 Rp.600.874 Rp.58.519.970
82 Rp.942.052 Rp.344.661 Rp.597.391 Rp.58.175.309
83 Rp.942.052 Rp.348.179 Rp.593.873 Rp.57.827.130
84 Rp.942.052 Rp.351.733 Rp.590.319 Rp.57.475.397
85 Rp.942.052 Rp.355.324 Rp.586.728 Rp.57.120.073
86 Rp.942.052 Rp.358.951 Rp.583.101 Rp.56.761.122
87 Rp.942.052 Rp.362.616 Rp.579.436 Rp.56.398.506
88 Rp.942.052 Rp.366.317 Rp.575.735 Rp.56.032.189
89 Rp.942.052 Rp.370.057 Rp.571.995 Rp.55.662.132
90 Rp.942.052 Rp.373.834 Rp.568.218 Rp.55.288.298
91 Rp.942.052 Rp.377.651 Rp.564.401 Rp.54.910.647
92 Rp.942.052 Rp.381.506 Rp.560.546 Rp.54.529.141
93 Rp.942.052 Rp.385.400 Rp.556.652 Rp.54.143.741
94 Rp.942.052 Rp.389.335 Rp.552.717 Rp.53.754.406
95 Rp.942.052 Rp.393.309 Rp.548.743 Rp.53.361.097
96 Rp.942.052 Rp.397.324 Rp.544.728 Rp.52.963.773
97 Rp.942.052 Rp.401.380 Rp.540.672 Rp.52.562.393
98 Rp.942.052 Rp.405.478 Rp.536.574 Rp.52.156.915
99 Rp.942.052 Rp.409.617 Rp.532.435 Rp.51.747.298
100 Rp.942.052 Rp.413.798 Rp.528.254 Rp.51.333.500
101 Rp.942.052 Rp.418.023 Rp.524.029 Rp.50.915.477
102 Rp.942.052 Rp.422.290 Rp.519.762 Rp.50.493.187
103 Rp.942.052 Rp.426.601 Rp.515.451 Rp.50.066.586
104 Rp.942.052 Rp.430.956 Rp.511.096 Rp.49.635.630
105 Rp.942.052 Rp.435.355 Rp.506.697 Rp.49.200.275
106 Rp.942.052 Rp.439.799 Rp.502.253 Rp.48.760.476
107 Rp.942.052 Rp.444.289 Rp.497.763 Rp.48.316.187
108 Rp.942.052 Rp.448.824 Rp.493.228 Rp.47.867.363
109 Rp.942.052 Rp.453.406 Rp.488.646 Rp.47.413.957
110 Rp.942.052 Rp.458.035 Rp.484.017 Rp.46.955.922
111 Rp.942.052 Rp.462.710 Rp.479.342 Rp.46.493.212
112 Rp.942.052 Rp.467.434 Rp.474.618 Rp.46.025.778
113 Rp.942.052 Rp.472.206 Rp.469.846 Rp.45.553.572
114 Rp.942.052 Rp.477.026 Rp.465.026 Rp.45.076.546
115 Rp.942.052 Rp.481.896 Rp.460.156 Rp.44.594.650
116 Rp.942.052 Rp.486.815 Rp.455.237 Rp.44.107.835
117 Rp.942.052 Rp.491.785 Rp.450.267 Rp.43.616.050
118 Rp.942.052 Rp.496.805 Rp.445.247 Rp.43.119.245
119 Rp.942.052 Rp.501.876 Rp.440.176 Rp.42.617.369
120 Rp.942.052 Rp.507.000 Rp.435.052 Rp.42.110.369
121 Rp.942.052 Rp.512.175 Rp.429.877 Rp.41.598.194
122 Rp.942.052 Rp.517.404 Rp.424.648 Rp.41.080.790
123 Rp.942.052 Rp.522.686 Rp.419.366 Rp.40.558.104
124 Rp.942.052 Rp.528.021 Rp.414.031 Rp.40.030.083
125 Rp.942.052 Rp.533.412 Rp.408.640 Rp.39.496.671
126 Rp.942.052 Rp.538.857 Rp.403.195 Rp.38.957.814
127 Rp.942.052 Rp.544.358 Rp.397.694 Rp.38.413.456
128 Rp.942.052 Rp.549.915 Rp.392.137 Rp.37.863.541
129 Rp.942.052 Rp.555.528 Rp.386.524 Rp.37.308.013
130 Rp.942.052 Rp.561.199 Rp.380.853 Rp.36.746.814
131 Rp.942.052 Rp.566.928 Rp.375.124 Rp.36.179.886
132 Rp.942.052 Rp.572.716 Rp.369.336 Rp.35.607.170
133 Rp.942.052 Rp.578.562 Rp.363.490 Rp.35.028.608
134 Rp.942.052 Rp.584.468 Rp.357.584 Rp.34.444.140
135 Rp.942.052 Rp.590.435 Rp.351.617 Rp.33.853.705
136 Rp.942.052 Rp.596.462 Rp.345.590 Rp.33.257.243
137 Rp.942.052 Rp.602.551 Rp.339.501 Rp.32.654.692
138 Rp.942.052 Rp.608.702 Rp.333.350 Rp.32.045.990
139 Rp.942.052 Rp.614.916 Rp.327.136 Rp.31.431.074
140 Rp.942.052 Rp.621.193 Rp.320.859 Rp.30.809.881
141 Rp.942.052 Rp.627.534 Rp.314.518 Rp.30.182.347
142 Rp.942.052 Rp.633.941 Rp.308.111 Rp.29.548.406
143 Rp.942.052 Rp.640.412 Rp.301.640 Rp.28.907.994
144 Rp.942.052 Rp.646.950 Rp.295.102 Rp.28.261.044
145 Rp.942.052 Rp.653.554 Rp.288.498 Rp.27.607.490
146 Rp.942.052 Rp.660.226 Rp.281.826 Rp.26.947.264
147 Rp.942.052 Rp.666.965 Rp.275.087 Rp.26.280.299
148 Rp.942.052 Rp.673.774 Rp.268.278 Rp.25.606.525
149 Rp.942.052 Rp.680.652 Rp.261.400 Rp.24.925.873
150 Rp.942.052 Rp.687.600 Rp.254.452 Rp.24.238.273
151 Rp.942.052 Rp.694.620 Rp.247.432 Rp.23.543.653
152 Rp.942.052 Rp.701.711 Rp.240.341 Rp.22.841.942
153 Rp.942.052 Rp.708.874 Rp.233.178 Rp.22.133.068
154 Rp.942.052 Rp.716.110 Rp.225.942 Rp.21.416.958
155 Rp.942.052 Rp.723.421 Rp.218.631 Rp.20.693.537
156 Rp.942.052 Rp.730.805 Rp.211.247 Rp.19.962.732
157 Rp.942.052 Rp.738.266 Rp.203.786 Rp.19.224.466
158 Rp.942.052 Rp.745.802 Rp.196.250 Rp.18.478.664
159 Rp.942.052 Rp.753.416 Rp.188.636 Rp.17.725.248
160 Rp.942.052 Rp.761.107 Rp.180.945 Rp.16.964.141
161 Rp.942.052 Rp.768.876 Rp.173.176 Rp.16.195.265
162 Rp.942.052 Rp.776.725 Rp.165.327 Rp.15.418.540
163 Rp.942.052 Rp.784.654 Rp.157.398 Rp.14.633.886
164 Rp.942.052 Rp.792.664 Rp.149.388 Rp.13.841.222
165 Rp.942.052 Rp.800.756 Rp.141.296 Rp.13.040.466
166 Rp.942.052 Rp.808.931 Rp.133.121 Rp.12.231.535
167 Rp.942.052 Rp.817.188 Rp.124.864 Rp.11.414.347
168 Rp.942.052 Rp.825.531 Rp.116.521 Rp.10.588.816
169 Rp.942.052 Rp.833.958 Rp.108.094 Rp.9.754.858
170 Rp.942.052 Rp.842.471 Rp.99.581 Rp.8.912.387
171 Rp.942.052 Rp.851.071 Rp.90.981 Rp.8.061.316
172 Rp.942.052 Rp.859.759 Rp.82.293 Rp.7.201.557
173 Rp.942.052 Rp.868.536 Rp.73.516 Rp.6.333.021
174 Rp.942.052 Rp.877.402 Rp.64.650 Rp.5.455.619
175 Rp.942.052 Rp.886.359 Rp.55.693 Rp.4.569.260
176 Rp.942.052 Rp.895.407 Rp.46.645 Rp.3.673.853
177 Rp.942.052 Rp.904.548 Rp.37.504 Rp.2.769.305
178 Rp.942.052 Rp.913.782 Rp.28.270 Rp.1.855.523
179 Rp.942.052 Rp.923.110 Rp.18.942 Rp.932.413
180 Rp.942.052 Rp.932.413 Rp.9.518 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Tangerang
    Rp133jt
    RUMAH Dijual
    di Tangerang
    Rp133jt
    • 1
    • 1
    • 60
    • 36
    Lihat Rincian
    Rp133jt
  • TANAH Dijual
    di Tangerang Selatan
    Rp8mily
    TANAH Dijual
    di Tangerang Selatan
    Rp8mily
    • 320
    Lihat Rincian
    Rp8mily
  • APARTEMEN Dijual
    di Tangerang Selatan
    Rp313jt
    APARTEMEN Dijual
    di Tangerang Selatan
    Rp313jt
    • 1
    • 1
    • 22
    Lihat Rincian
    Rp313jt
  • RUKO Disewa
    di Tangerang
    Rp80jt/thn
    RUKO Disewa
    di Tangerang
    Rp80jt/thn
    • 3
    • 120
    • 325
    Lihat Rincian
    Rp80jt/thn
  • RUMAH Dijual
    di Tangerang
    Rp565jt
    RUMAH Dijual
    di Tangerang
    Rp565jt
    • 2
    • 1
    • 43
    • 84
    Lihat Rincian
    Rp565jt
  • HOTEL Disewa
    di Pandeglang
    Rp2,8jt/hari
    HOTEL Disewa
    di Pandeglang
    Rp2,8jt/hari
    • 3
    • 2
    • 100
    • 80
    Lihat Rincian
    Rp2,8jt/hari
  • TANAH Dijual
    di Tangerang Selatan
    Rp34,2mily
    TANAH Dijual
    di Tangerang Selatan
    Rp34,2mily
    • 13683
    Lihat Rincian
    Rp34,2mily
  • APARTEMEN Dijual
    di Tangerang
    Rp670jt
    APARTEMEN Dijual
    di Tangerang
    Rp670jt
    • 1
    • 1
    • 36
    Lihat Rincian
    Rp670jt

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