Jual cepat !!Sukawarna Baru Pasteur Bandung

Jl. Sukawarna Baru Pasteur Bandung Pasteur Bandung Jawa Barat

Rp3,45mily
KPR: 28,8jt/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.3.450.000.000 Dana Tunai yang Harus Disiapkan Rp.1.035.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.760.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.28.820.601 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.32.829.074 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.3.004.928.380
Total Pembayaran
Rp.6.827.528.380 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.2.760.000.000
1 Rp.28.820.601 Rp.6.970.601 Rp.21.850.000 Rp.2.753.029.399
2 Rp.28.820.601 Rp.7.025.785 Rp.21.794.816 Rp.2.746.003.614
3 Rp.28.820.601 Rp.7.081.406 Rp.21.739.195 Rp.2.738.922.208
4 Rp.28.820.601 Rp.7.137.467 Rp.21.683.134 Rp.2.731.784.741
5 Rp.28.820.601 Rp.7.193.972 Rp.21.626.629 Rp.2.724.590.769
6 Rp.28.820.601 Rp.7.250.924 Rp.21.569.677 Rp.2.717.339.845
7 Rp.28.820.601 Rp.7.308.327 Rp.21.512.274 Rp.2.710.031.518
8 Rp.28.820.601 Rp.7.366.185 Rp.21.454.416 Rp.2.702.665.333
9 Rp.28.820.601 Rp.7.424.500 Rp.21.396.101 Rp.2.695.240.833
10 Rp.28.820.601 Rp.7.483.278 Rp.21.337.323 Rp.2.687.757.555
11 Rp.28.820.601 Rp.7.542.520 Rp.21.278.081 Rp.2.680.215.035
12 Rp.28.820.601 Rp.7.602.232 Rp.21.218.369 Rp.2.672.612.803
13 Rp.28.820.601 Rp.7.662.416 Rp.21.158.185 Rp.2.664.950.387
14 Rp.28.820.601 Rp.7.723.077 Rp.21.097.524 Rp.2.657.227.310
15 Rp.28.820.601 Rp.7.784.218 Rp.21.036.383 Rp.2.649.443.092
16 Rp.28.820.601 Rp.7.845.843 Rp.20.974.758 Rp.2.641.597.249
17 Rp.28.820.601 Rp.7.907.956 Rp.20.912.645 Rp.2.633.689.293
18 Rp.28.820.601 Rp.7.970.561 Rp.20.850.040 Rp.2.625.718.732
19 Rp.28.820.601 Rp.8.033.661 Rp.20.786.940 Rp.2.617.685.071
20 Rp.28.820.601 Rp.8.097.261 Rp.20.723.340 Rp.2.609.587.810
21 Rp.28.820.601 Rp.8.161.364 Rp.20.659.237 Rp.2.601.426.446
22 Rp.28.820.601 Rp.8.225.975 Rp.20.594.626 Rp.2.593.200.471
23 Rp.28.820.601 Rp.8.291.097 Rp.20.529.504 Rp.2.584.909.374
24 Rp.28.820.601 Rp.8.356.735 Rp.20.463.866 Rp.2.576.552.639
25 Rp.28.820.601 Rp.8.422.893 Rp.20.397.708 Rp.2.568.129.746
26 Rp.28.820.601 Rp.8.489.574 Rp.20.331.027 Rp.2.559.640.172
27 Rp.28.820.601 Rp.8.556.783 Rp.20.263.818 Rp.2.551.083.389
28 Rp.28.820.601 Rp.8.624.524 Rp.20.196.077 Rp.2.542.458.865
29 Rp.28.820.601 Rp.8.692.802 Rp.20.127.799 Rp.2.533.766.063
30 Rp.28.820.601 Rp.8.761.620 Rp.20.058.981 Rp.2.525.004.443
31 Rp.28.820.601 Rp.8.830.982 Rp.19.989.619 Rp.2.516.173.461
32 Rp.28.820.601 Rp.8.900.894 Rp.19.919.707 Rp.2.507.272.567
33 Rp.28.820.601 Rp.8.971.360 Rp.19.849.241 Rp.2.498.301.207
34 Rp.28.820.601 Rp.9.042.383 Rp.19.778.218 Rp.2.489.258.824
35 Rp.28.820.601 Rp.9.113.969 Rp.19.706.632 Rp.2.480.144.855
36 Rp.28.820.601 Rp.9.186.121 Rp.19.634.480 Rp.2.470.958.734
37 Rp.32.829.074 Rp.7.604.704 Rp.25.224.370 Rp.2.463.354.030
38 Rp.32.829.074 Rp.7.682.335 Rp.25.146.739 Rp.2.455.671.695
39 Rp.32.829.074 Rp.7.760.759 Rp.25.068.315 Rp.2.447.910.936
40 Rp.32.829.074 Rp.7.839.983 Rp.24.989.091 Rp.2.440.070.953
41 Rp.32.829.074 Rp.7.920.016 Rp.24.909.058 Rp.2.432.150.937
42 Rp.32.829.074 Rp.8.000.867 Rp.24.828.207 Rp.2.424.150.070
43 Rp.32.829.074 Rp.8.082.542 Rp.24.746.532 Rp.2.416.067.528
44 Rp.32.829.074 Rp.8.165.051 Rp.24.664.023 Rp.2.407.902.477
45 Rp.32.829.074 Rp.8.248.403 Rp.24.580.671 Rp.2.399.654.074
46 Rp.32.829.074 Rp.8.332.605 Rp.24.496.469 Rp.2.391.321.469
47 Rp.32.829.074 Rp.8.417.667 Rp.24.411.407 Rp.2.382.903.802
48 Rp.32.829.074 Rp.8.503.598 Rp.24.325.476 Rp.2.374.400.204
49 Rp.32.829.074 Rp.8.590.405 Rp.24.238.669 Rp.2.365.809.799
50 Rp.32.829.074 Rp.8.678.099 Rp.24.150.975 Rp.2.357.131.700
51 Rp.32.829.074 Rp.8.766.688 Rp.24.062.386 Rp.2.348.365.012
52 Rp.32.829.074 Rp.8.856.181 Rp.23.972.893 Rp.2.339.508.831
53 Rp.32.829.074 Rp.8.946.588 Rp.23.882.486 Rp.2.330.562.243
54 Rp.32.829.074 Rp.9.037.918 Rp.23.791.156 Rp.2.321.524.325
55 Rp.32.829.074 Rp.9.130.180 Rp.23.698.894 Rp.2.312.394.145
56 Rp.32.829.074 Rp.9.223.384 Rp.23.605.690 Rp.2.303.170.761
57 Rp.32.829.074 Rp.9.317.539 Rp.23.511.535 Rp.2.293.853.222
58 Rp.32.829.074 Rp.9.412.656 Rp.23.416.418 Rp.2.284.440.566
59 Rp.32.829.074 Rp.9.508.743 Rp.23.320.331 Rp.2.274.931.823
60 Rp.32.829.074 Rp.9.605.812 Rp.23.223.262 Rp.2.265.326.011
61 Rp.32.829.074 Rp.9.703.871 Rp.23.125.203 Rp.2.255.622.140
62 Rp.32.829.074 Rp.9.802.931 Rp.23.026.143 Rp.2.245.819.209
63 Rp.32.829.074 Rp.9.903.003 Rp.22.926.071 Rp.2.235.916.206
64 Rp.32.829.074 Rp.10.004.096 Rp.22.824.978 Rp.2.225.912.110
65 Rp.32.829.074 Rp.10.106.221 Rp.22.722.853 Rp.2.215.805.889
66 Rp.32.829.074 Rp.10.209.389 Rp.22.619.685 Rp.2.205.596.500
67 Rp.32.829.074 Rp.10.313.610 Rp.22.515.464 Rp.2.195.282.890
68 Rp.32.829.074 Rp.10.418.894 Rp.22.410.180 Rp.2.184.863.996
69 Rp.32.829.074 Rp.10.525.254 Rp.22.303.820 Rp.2.174.338.742
70 Rp.32.829.074 Rp.10.632.699 Rp.22.196.375 Rp.2.163.706.043
71 Rp.32.829.074 Rp.10.741.241 Rp.22.087.833 Rp.2.152.964.802
72 Rp.32.829.074 Rp.10.850.892 Rp.21.978.182 Rp.2.142.113.910
73 Rp.32.829.074 Rp.10.961.661 Rp.21.867.413 Rp.2.131.152.249
74 Rp.32.829.074 Rp.11.073.561 Rp.21.755.513 Rp.2.120.078.688
75 Rp.32.829.074 Rp.11.186.604 Rp.21.642.470 Rp.2.108.892.084
76 Rp.32.829.074 Rp.11.300.801 Rp.21.528.273 Rp.2.097.591.283
77 Rp.32.829.074 Rp.11.416.163 Rp.21.412.911 Rp.2.086.175.120
78 Rp.32.829.074 Rp.11.532.703 Rp.21.296.371 Rp.2.074.642.417
79 Rp.32.829.074 Rp.11.650.433 Rp.21.178.641 Rp.2.062.991.984
80 Rp.32.829.074 Rp.11.769.364 Rp.21.059.710 Rp.2.051.222.620
81 Rp.32.829.074 Rp.11.889.510 Rp.20.939.564 Rp.2.039.333.110
82 Rp.32.829.074 Rp.12.010.882 Rp.20.818.192 Rp.2.027.322.228
83 Rp.32.829.074 Rp.12.133.493 Rp.20.695.581 Rp.2.015.188.735
84 Rp.32.829.074 Rp.12.257.356 Rp.20.571.718 Rp.2.002.931.379
85 Rp.32.829.074 Rp.12.382.483 Rp.20.446.591 Rp.1.990.548.896
86 Rp.32.829.074 Rp.12.508.887 Rp.20.320.187 Rp.1.978.040.009
87 Rp.32.829.074 Rp.12.636.582 Rp.20.192.492 Rp.1.965.403.427
88 Rp.32.829.074 Rp.12.765.581 Rp.20.063.493 Rp.1.952.637.846
89 Rp.32.829.074 Rp.12.895.896 Rp.19.933.178 Rp.1.939.741.950
90 Rp.32.829.074 Rp.13.027.542 Rp.19.801.532 Rp.1.926.714.408
91 Rp.32.829.074 Rp.13.160.531 Rp.19.668.543 Rp.1.913.553.877
92 Rp.32.829.074 Rp.13.294.878 Rp.19.534.196 Rp.1.900.258.999
93 Rp.32.829.074 Rp.13.430.597 Rp.19.398.477 Rp.1.886.828.402
94 Rp.32.829.074 Rp.13.567.701 Rp.19.261.373 Rp.1.873.260.701
95 Rp.32.829.074 Rp.13.706.204 Rp.19.122.870 Rp.1.859.554.497
96 Rp.32.829.074 Rp.13.846.122 Rp.18.982.952 Rp.1.845.708.375
97 Rp.32.829.074 Rp.13.987.468 Rp.18.841.606 Rp.1.831.720.907
98 Rp.32.829.074 Rp.14.130.256 Rp.18.698.818 Rp.1.817.590.651
99 Rp.32.829.074 Rp.14.274.503 Rp.18.554.571 Rp.1.803.316.148
100 Rp.32.829.074 Rp.14.420.222 Rp.18.408.852 Rp.1.788.895.926
101 Rp.32.829.074 Rp.14.567.428 Rp.18.261.646 Rp.1.774.328.498
102 Rp.32.829.074 Rp.14.716.137 Rp.18.112.937 Rp.1.759.612.361
103 Rp.32.829.074 Rp.14.866.364 Rp.17.962.710 Rp.1.744.745.997
104 Rp.32.829.074 Rp.15.018.125 Rp.17.810.949 Rp.1.729.727.872
105 Rp.32.829.074 Rp.15.171.435 Rp.17.657.639 Rp.1.714.556.437
106 Rp.32.829.074 Rp.15.326.310 Rp.17.502.764 Rp.1.699.230.127
107 Rp.32.829.074 Rp.15.482.766 Rp.17.346.308 Rp.1.683.747.361
108 Rp.32.829.074 Rp.15.640.820 Rp.17.188.254 Rp.1.668.106.541
109 Rp.32.829.074 Rp.15.800.486 Rp.17.028.588 Rp.1.652.306.055
110 Rp.32.829.074 Rp.15.961.783 Rp.16.867.291 Rp.1.636.344.272
111 Rp.32.829.074 Rp.16.124.726 Rp.16.704.348 Rp.1.620.219.546
112 Rp.32.829.074 Rp.16.289.333 Rp.16.539.741 Rp.1.603.930.213
113 Rp.32.829.074 Rp.16.455.620 Rp.16.373.454 Rp.1.587.474.593
114 Rp.32.829.074 Rp.16.623.604 Rp.16.205.470 Rp.1.570.850.989
115 Rp.32.829.074 Rp.16.793.303 Rp.16.035.771 Rp.1.554.057.686
116 Rp.32.829.074 Rp.16.964.735 Rp.15.864.339 Rp.1.537.092.951
117 Rp.32.829.074 Rp.17.137.917 Rp.15.691.157 Rp.1.519.955.034
118 Rp.32.829.074 Rp.17.312.866 Rp.15.516.208 Rp.1.502.642.168
119 Rp.32.829.074 Rp.17.489.602 Rp.15.339.472 Rp.1.485.152.566
120 Rp.32.829.074 Rp.17.668.142 Rp.15.160.932 Rp.1.467.484.424
121 Rp.32.829.074 Rp.17.848.504 Rp.14.980.570 Rp.1.449.635.920
122 Rp.32.829.074 Rp.18.030.707 Rp.14.798.367 Rp.1.431.605.213
123 Rp.32.829.074 Rp.18.214.771 Rp.14.614.303 Rp.1.413.390.442
124 Rp.32.829.074 Rp.18.400.713 Rp.14.428.361 Rp.1.394.989.729
125 Rp.32.829.074 Rp.18.588.554 Rp.14.240.520 Rp.1.376.401.175
126 Rp.32.829.074 Rp.18.778.312 Rp.14.050.762 Rp.1.357.622.863
127 Rp.32.829.074 Rp.18.970.007 Rp.13.859.067 Rp.1.338.652.856
128 Rp.32.829.074 Rp.19.163.659 Rp.13.665.415 Rp.1.319.489.197
129 Rp.32.829.074 Rp.19.359.288 Rp.13.469.786 Rp.1.300.129.909
130 Rp.32.829.074 Rp.19.556.915 Rp.13.272.159 Rp.1.280.572.994
131 Rp.32.829.074 Rp.19.756.558 Rp.13.072.516 Rp.1.260.816.436
132 Rp.32.829.074 Rp.19.958.240 Rp.12.870.834 Rp.1.240.858.196
133 Rp.32.829.074 Rp.20.161.980 Rp.12.667.094 Rp.1.220.696.216
134 Rp.32.829.074 Rp.20.367.800 Rp.12.461.274 Rp.1.200.328.416
135 Rp.32.829.074 Rp.20.575.721 Rp.12.253.353 Rp.1.179.752.695
136 Rp.32.829.074 Rp.20.785.765 Rp.12.043.309 Rp.1.158.966.930
137 Rp.32.829.074 Rp.20.997.953 Rp.11.831.121 Rp.1.137.968.977
138 Rp.32.829.074 Rp.21.212.307 Rp.11.616.767 Rp.1.116.756.670
139 Rp.32.829.074 Rp.21.428.850 Rp.11.400.224 Rp.1.095.327.820
140 Rp.32.829.074 Rp.21.647.603 Rp.11.181.471 Rp.1.073.680.217
141 Rp.32.829.074 Rp.21.868.588 Rp.10.960.486 Rp.1.051.811.629
142 Rp.32.829.074 Rp.22.091.830 Rp.10.737.244 Rp.1.029.719.799
143 Rp.32.829.074 Rp.22.317.351 Rp.10.511.723 Rp.1.007.402.448
144 Rp.32.829.074 Rp.22.545.174 Rp.10.283.900 Rp.984.857.274
145 Rp.32.829.074 Rp.22.775.323 Rp.10.053.751 Rp.962.081.951
146 Rp.32.829.074 Rp.23.007.821 Rp.9.821.253 Rp.939.074.130
147 Rp.32.829.074 Rp.23.242.692 Rp.9.586.382 Rp.915.831.438
148 Rp.32.829.074 Rp.23.479.961 Rp.9.349.113 Rp.892.351.477
149 Rp.32.829.074 Rp.23.719.653 Rp.9.109.421 Rp.868.631.824
150 Rp.32.829.074 Rp.23.961.791 Rp.8.867.283 Rp.844.670.033
151 Rp.32.829.074 Rp.24.206.401 Rp.8.622.673 Rp.820.463.632
152 Rp.32.829.074 Rp.24.453.508 Rp.8.375.566 Rp.796.010.124
153 Rp.32.829.074 Rp.24.703.137 Rp.8.125.937 Rp.771.306.987
154 Rp.32.829.074 Rp.24.955.315 Rp.7.873.759 Rp.746.351.672
155 Rp.32.829.074 Rp.25.210.067 Rp.7.619.007 Rp.721.141.605
156 Rp.32.829.074 Rp.25.467.420 Rp.7.361.654 Rp.695.674.185
157 Rp.32.829.074 Rp.25.727.400 Rp.7.101.674 Rp.669.946.785
158 Rp.32.829.074 Rp.25.990.034 Rp.6.839.040 Rp.643.956.751
159 Rp.32.829.074 Rp.26.255.349 Rp.6.573.725 Rp.617.701.402
160 Rp.32.829.074 Rp.26.523.372 Rp.6.305.702 Rp.591.178.030
161 Rp.32.829.074 Rp.26.794.132 Rp.6.034.942 Rp.564.383.898
162 Rp.32.829.074 Rp.27.067.655 Rp.5.761.419 Rp.537.316.243
163 Rp.32.829.074 Rp.27.343.971 Rp.5.485.103 Rp.509.972.272
164 Rp.32.829.074 Rp.27.623.107 Rp.5.205.967 Rp.482.349.165
165 Rp.32.829.074 Rp.27.905.093 Rp.4.923.981 Rp.454.444.072
166 Rp.32.829.074 Rp.28.189.957 Rp.4.639.117 Rp.426.254.115
167 Rp.32.829.074 Rp.28.477.730 Rp.4.351.344 Rp.397.776.385
168 Rp.32.829.074 Rp.28.768.440 Rp.4.060.634 Rp.369.007.945
169 Rp.32.829.074 Rp.29.062.118 Rp.3.766.956 Rp.339.945.827
170 Rp.32.829.074 Rp.29.358.794 Rp.3.470.280 Rp.310.587.033
171 Rp.32.829.074 Rp.29.658.498 Rp.3.170.576 Rp.280.928.535
172 Rp.32.829.074 Rp.29.961.262 Rp.2.867.812 Rp.250.967.273
173 Rp.32.829.074 Rp.30.267.116 Rp.2.561.958 Rp.220.700.157
174 Rp.32.829.074 Rp.30.576.093 Rp.2.252.981 Rp.190.124.064
175 Rp.32.829.074 Rp.30.888.224 Rp.1.940.850 Rp.159.235.840
176 Rp.32.829.074 Rp.31.203.541 Rp.1.625.533 Rp.128.032.299
177 Rp.32.829.074 Rp.31.522.078 Rp.1.306.996 Rp.96.510.221
178 Rp.32.829.074 Rp.31.843.865 Rp.985.209 Rp.64.666.356
179 Rp.32.829.074 Rp.32.168.938 Rp.660.136 Rp.32.497.418
180 Rp.32.829.074 Rp.32.497.418 Rp.331.744 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • APARTEMEN Dijual
    di Bandung
    Rp360jt
    APARTEMEN Dijual
    di Bandung
    Rp360jt
    • 1
    • 1
    • 15
    Lihat Rincian
    Rp360jt
  • RUKO Dijual
    di Bandung
    Rp8,5mily
    RUKO Dijual
    di Bandung
    Rp8,5mily
    • 6
    • 210
    • 605
    Lihat Rincian
    Rp8,5mily
  • RUMAH Dijual
    di Bandung
    Rp2,95mily
    RUMAH Dijual
    di Bandung
    Rp2,95mily
    • 3
    • 3
    • 131
    • 190
    Lihat Rincian
    Rp2,95mily
  • RUMAH Dijual
    di Bandung
    Rp600jt
    RUMAH Dijual
    di Bandung
    Rp600jt
    • 2
    • 1
    • 96
    • 90
    Lihat Rincian
    Rp600jt
  • RUMAH Disewa
    di Bandung
    Rp45jt/thn
    RUMAH Disewa
    di Bandung
    Rp45jt/thn
    • 3
    • 1
    • 125
    • 60
    Lihat Rincian
    Rp45jt/thn
  • APARTEMEN Dijual
    di Bandung
    Rp360jt
    APARTEMEN Dijual
    di Bandung
    Rp360jt
    • 1
    • 1
    • 15
    Lihat Rincian
    Rp360jt
  • RUMAH Dijual
    di Bandung
    Rp1,7mily
    RUMAH Dijual
    di Bandung
    Rp1,7mily
    • 3
    • 2
    • 130
    • 150
    Lihat Rincian
    Rp1,7mily
  • RUKO Disewa
    di Bandung
    Rp50jt/thn
    RUKO Disewa
    di Bandung
    Rp50jt/thn
    • 60
    • 180
    Lihat Rincian
    Rp50jt/thn

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