Apartemen Mustika Golf Residence

Apartemen Mustika Golf Residence

Mustika Golf Residence Tower A Jl. Arifin C. Noor Kav. A3A Cikarang Bekasi Jawa Barat

Rp525jt
Bisa Nego Pemilik Langsung
KPR: 4,38jt/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.525.000.000 Dana Tunai yang Harus Disiapkan Rp.157.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.420.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.4.385.744 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.4.995.728 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.457.271.767
Total Pembayaran
Rp.1.038.971.767 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.420.000.000
1 Rp.4.385.744 Rp.1.060.744 Rp.3.325.000 Rp.418.939.256
2 Rp.4.385.744 Rp.1.069.142 Rp.3.316.602 Rp.417.870.114
3 Rp.4.385.744 Rp.1.077.606 Rp.3.308.138 Rp.416.792.508
4 Rp.4.385.744 Rp.1.086.137 Rp.3.299.607 Rp.415.706.371
5 Rp.4.385.744 Rp.1.094.735 Rp.3.291.009 Rp.414.611.636
6 Rp.4.385.744 Rp.1.103.402 Rp.3.282.342 Rp.413.508.234
7 Rp.4.385.744 Rp.1.112.137 Rp.3.273.607 Rp.412.396.097
8 Rp.4.385.744 Rp.1.120.942 Rp.3.264.802 Rp.411.275.155
9 Rp.4.385.744 Rp.1.129.816 Rp.3.255.928 Rp.410.145.339
10 Rp.4.385.744 Rp.1.138.760 Rp.3.246.984 Rp.409.006.579
11 Rp.4.385.744 Rp.1.147.775 Rp.3.237.969 Rp.407.858.804
12 Rp.4.385.744 Rp.1.156.862 Rp.3.228.882 Rp.406.701.942
13 Rp.4.385.744 Rp.1.166.020 Rp.3.219.724 Rp.405.535.922
14 Rp.4.385.744 Rp.1.175.251 Rp.3.210.493 Rp.404.360.671
15 Rp.4.385.744 Rp.1.184.555 Rp.3.201.189 Rp.403.176.116
16 Rp.4.385.744 Rp.1.193.933 Rp.3.191.811 Rp.401.982.183
17 Rp.4.385.744 Rp.1.203.385 Rp.3.182.359 Rp.400.778.798
18 Rp.4.385.744 Rp.1.212.912 Rp.3.172.832 Rp.399.565.886
19 Rp.4.385.744 Rp.1.222.514 Rp.3.163.230 Rp.398.343.372
20 Rp.4.385.744 Rp.1.232.192 Rp.3.153.552 Rp.397.111.180
21 Rp.4.385.744 Rp.1.241.947 Rp.3.143.797 Rp.395.869.233
22 Rp.4.385.744 Rp.1.251.779 Rp.3.133.965 Rp.394.617.454
23 Rp.4.385.744 Rp.1.261.689 Rp.3.124.055 Rp.393.355.765
24 Rp.4.385.744 Rp.1.271.678 Rp.3.114.066 Rp.392.084.087
25 Rp.4.385.744 Rp.1.281.745 Rp.3.103.999 Rp.390.802.342
26 Rp.4.385.744 Rp.1.291.892 Rp.3.093.852 Rp.389.510.450
27 Rp.4.385.744 Rp.1.302.120 Rp.3.083.624 Rp.388.208.330
28 Rp.4.385.744 Rp.1.312.428 Rp.3.073.316 Rp.386.895.902
29 Rp.4.385.744 Rp.1.322.818 Rp.3.062.926 Rp.385.573.084
30 Rp.4.385.744 Rp.1.333.290 Rp.3.052.454 Rp.384.239.794
31 Rp.4.385.744 Rp.1.343.846 Rp.3.041.898 Rp.382.895.948
32 Rp.4.385.744 Rp.1.354.484 Rp.3.031.260 Rp.381.541.464
33 Rp.4.385.744 Rp.1.365.207 Rp.3.020.537 Rp.380.176.257
34 Rp.4.385.744 Rp.1.376.015 Rp.3.009.729 Rp.378.800.242
35 Rp.4.385.744 Rp.1.386.909 Rp.2.998.835 Rp.377.413.333
36 Rp.4.385.744 Rp.1.397.888 Rp.2.987.856 Rp.376.015.445
37 Rp.4.995.728 Rp.1.157.237 Rp.3.838.491 Rp.374.858.208
38 Rp.4.995.728 Rp.1.169.050 Rp.3.826.678 Rp.373.689.158
39 Rp.4.995.728 Rp.1.180.985 Rp.3.814.743 Rp.372.508.173
40 Rp.4.995.728 Rp.1.193.040 Rp.3.802.688 Rp.371.315.133
41 Rp.4.995.728 Rp.1.205.219 Rp.3.790.509 Rp.370.109.914
42 Rp.4.995.728 Rp.1.217.523 Rp.3.778.205 Rp.368.892.391
43 Rp.4.995.728 Rp.1.229.952 Rp.3.765.776 Rp.367.662.439
44 Rp.4.995.728 Rp.1.242.507 Rp.3.753.221 Rp.366.419.932
45 Rp.4.995.728 Rp.1.255.191 Rp.3.740.537 Rp.365.164.741
46 Rp.4.995.728 Rp.1.268.005 Rp.3.727.723 Rp.363.896.736
47 Rp.4.995.728 Rp.1.280.949 Rp.3.714.779 Rp.362.615.787
48 Rp.4.995.728 Rp.1.294.025 Rp.3.701.703 Rp.361.321.762
49 Rp.4.995.728 Rp.1.307.235 Rp.3.688.493 Rp.360.014.527
50 Rp.4.995.728 Rp.1.320.580 Rp.3.675.148 Rp.358.693.947
51 Rp.4.995.728 Rp.1.334.061 Rp.3.661.667 Rp.357.359.886
52 Rp.4.995.728 Rp.1.347.679 Rp.3.648.049 Rp.356.012.207
53 Rp.4.995.728 Rp.1.361.437 Rp.3.634.291 Rp.354.650.770
54 Rp.4.995.728 Rp.1.375.335 Rp.3.620.393 Rp.353.275.435
55 Rp.4.995.728 Rp.1.389.375 Rp.3.606.353 Rp.351.886.060
56 Rp.4.995.728 Rp.1.403.558 Rp.3.592.170 Rp.350.482.502
57 Rp.4.995.728 Rp.1.417.886 Rp.3.577.842 Rp.349.064.616
58 Rp.4.995.728 Rp.1.432.360 Rp.3.563.368 Rp.347.632.256
59 Rp.4.995.728 Rp.1.446.982 Rp.3.548.746 Rp.346.185.274
60 Rp.4.995.728 Rp.1.461.753 Rp.3.533.975 Rp.344.723.521
61 Rp.4.995.728 Rp.1.476.675 Rp.3.519.053 Rp.343.246.846
62 Rp.4.995.728 Rp.1.491.750 Rp.3.503.978 Rp.341.755.096
63 Rp.4.995.728 Rp.1.506.978 Rp.3.488.750 Rp.340.248.118
64 Rp.4.995.728 Rp.1.522.362 Rp.3.473.366 Rp.338.725.756
65 Rp.4.995.728 Rp.1.537.903 Rp.3.457.825 Rp.337.187.853
66 Rp.4.995.728 Rp.1.553.602 Rp.3.442.126 Rp.335.634.251
67 Rp.4.995.728 Rp.1.569.462 Rp.3.426.266 Rp.334.064.789
68 Rp.4.995.728 Rp.1.585.483 Rp.3.410.245 Rp.332.479.306
69 Rp.4.995.728 Rp.1.601.668 Rp.3.394.060 Rp.330.877.638
70 Rp.4.995.728 Rp.1.618.019 Rp.3.377.709 Rp.329.259.619
71 Rp.4.995.728 Rp.1.634.536 Rp.3.361.192 Rp.327.625.083
72 Rp.4.995.728 Rp.1.651.222 Rp.3.344.506 Rp.325.973.861
73 Rp.4.995.728 Rp.1.668.078 Rp.3.327.650 Rp.324.305.783
74 Rp.4.995.728 Rp.1.685.106 Rp.3.310.622 Rp.322.620.677
75 Rp.4.995.728 Rp.1.702.309 Rp.3.293.419 Rp.320.918.368
76 Rp.4.995.728 Rp.1.719.686 Rp.3.276.042 Rp.319.198.682
77 Rp.4.995.728 Rp.1.737.241 Rp.3.258.487 Rp.317.461.441
78 Rp.4.995.728 Rp.1.754.976 Rp.3.240.752 Rp.315.706.465
79 Rp.4.995.728 Rp.1.772.891 Rp.3.222.837 Rp.313.933.574
80 Rp.4.995.728 Rp.1.790.989 Rp.3.204.739 Rp.312.142.585
81 Rp.4.995.728 Rp.1.809.272 Rp.3.186.456 Rp.310.333.313
82 Rp.4.995.728 Rp.1.827.742 Rp.3.167.986 Rp.308.505.571
83 Rp.4.995.728 Rp.1.846.400 Rp.3.149.328 Rp.306.659.171
84 Rp.4.995.728 Rp.1.865.249 Rp.3.130.479 Rp.304.793.922
85 Rp.4.995.728 Rp.1.884.290 Rp.3.111.438 Rp.302.909.632
86 Rp.4.995.728 Rp.1.903.526 Rp.3.092.202 Rp.301.006.106
87 Rp.4.995.728 Rp.1.922.957 Rp.3.072.771 Rp.299.083.149
88 Rp.4.995.728 Rp.1.942.588 Rp.3.053.140 Rp.297.140.561
89 Rp.4.995.728 Rp.1.962.418 Rp.3.033.310 Rp.295.178.143
90 Rp.4.995.728 Rp.1.982.451 Rp.3.013.277 Rp.293.195.692
91 Rp.4.995.728 Rp.2.002.689 Rp.2.993.039 Rp.291.193.003
92 Rp.4.995.728 Rp.2.023.133 Rp.2.972.595 Rp.289.169.870
93 Rp.4.995.728 Rp.2.043.786 Rp.2.951.942 Rp.287.126.084
94 Rp.4.995.728 Rp.2.064.649 Rp.2.931.079 Rp.285.061.435
95 Rp.4.995.728 Rp.2.085.726 Rp.2.910.002 Rp.282.975.709
96 Rp.4.995.728 Rp.2.107.018 Rp.2.888.710 Rp.280.868.691
97 Rp.4.995.728 Rp.2.128.527 Rp.2.867.201 Rp.278.740.164
98 Rp.4.995.728 Rp.2.150.255 Rp.2.845.473 Rp.276.589.909
99 Rp.4.995.728 Rp.2.172.206 Rp.2.823.522 Rp.274.417.703
100 Rp.4.995.728 Rp.2.194.381 Rp.2.801.347 Rp.272.223.322
101 Rp.4.995.728 Rp.2.216.782 Rp.2.778.946 Rp.270.006.540
102 Rp.4.995.728 Rp.2.239.411 Rp.2.756.317 Rp.267.767.129
103 Rp.4.995.728 Rp.2.262.272 Rp.2.733.456 Rp.265.504.857
104 Rp.4.995.728 Rp.2.285.366 Rp.2.710.362 Rp.263.219.491
105 Rp.4.995.728 Rp.2.308.696 Rp.2.687.032 Rp.260.910.795
106 Rp.4.995.728 Rp.2.332.264 Rp.2.663.464 Rp.258.578.531
107 Rp.4.995.728 Rp.2.356.072 Rp.2.639.656 Rp.256.222.459
108 Rp.4.995.728 Rp.2.380.124 Rp.2.615.604 Rp.253.842.335
109 Rp.4.995.728 Rp.2.404.421 Rp.2.591.307 Rp.251.437.914
110 Rp.4.995.728 Rp.2.428.966 Rp.2.566.762 Rp.249.008.948
111 Rp.4.995.728 Rp.2.453.762 Rp.2.541.966 Rp.246.555.186
112 Rp.4.995.728 Rp.2.478.810 Rp.2.516.918 Rp.244.076.376
113 Rp.4.995.728 Rp.2.504.115 Rp.2.491.613 Rp.241.572.261
114 Rp.4.995.728 Rp.2.529.678 Rp.2.466.050 Rp.239.042.583
115 Rp.4.995.728 Rp.2.555.502 Rp.2.440.226 Rp.236.487.081
116 Rp.4.995.728 Rp.2.581.589 Rp.2.414.139 Rp.233.905.492
117 Rp.4.995.728 Rp.2.607.943 Rp.2.387.785 Rp.231.297.549
118 Rp.4.995.728 Rp.2.634.566 Rp.2.361.162 Rp.228.662.983
119 Rp.4.995.728 Rp.2.661.460 Rp.2.334.268 Rp.226.001.523
120 Rp.4.995.728 Rp.2.688.629 Rp.2.307.099 Rp.223.312.894
121 Rp.4.995.728 Rp.2.716.076 Rp.2.279.652 Rp.220.596.818
122 Rp.4.995.728 Rp.2.743.802 Rp.2.251.926 Rp.217.853.016
123 Rp.4.995.728 Rp.2.771.812 Rp.2.223.916 Rp.215.081.204
124 Rp.4.995.728 Rp.2.800.107 Rp.2.195.621 Rp.212.281.097
125 Rp.4.995.728 Rp.2.828.692 Rp.2.167.036 Rp.209.452.405
126 Rp.4.995.728 Rp.2.857.568 Rp.2.138.160 Rp.206.594.837
127 Rp.4.995.728 Rp.2.886.739 Rp.2.108.989 Rp.203.708.098
128 Rp.4.995.728 Rp.2.916.208 Rp.2.079.520 Rp.200.791.890
129 Rp.4.995.728 Rp.2.945.977 Rp.2.049.751 Rp.197.845.913
130 Rp.4.995.728 Rp.2.976.051 Rp.2.019.677 Rp.194.869.862
131 Rp.4.995.728 Rp.3.006.431 Rp.1.989.297 Rp.191.863.431
132 Rp.4.995.728 Rp.3.037.122 Rp.1.958.606 Rp.188.826.309
133 Rp.4.995.728 Rp.3.068.126 Rp.1.927.602 Rp.185.758.183
134 Rp.4.995.728 Rp.3.099.447 Rp.1.896.281 Rp.182.658.736
135 Rp.4.995.728 Rp.3.131.087 Rp.1.864.641 Rp.179.527.649
136 Rp.4.995.728 Rp.3.163.050 Rp.1.832.678 Rp.176.364.599
137 Rp.4.995.728 Rp.3.195.339 Rp.1.800.389 Rp.173.169.260
138 Rp.4.995.728 Rp.3.227.958 Rp.1.767.770 Rp.169.941.302
139 Rp.4.995.728 Rp.3.260.911 Rp.1.734.817 Rp.166.680.391
140 Rp.4.995.728 Rp.3.294.199 Rp.1.701.529 Rp.163.386.192
141 Rp.4.995.728 Rp.3.327.827 Rp.1.667.901 Rp.160.058.365
142 Rp.4.995.728 Rp.3.361.799 Rp.1.633.929 Rp.156.696.566
143 Rp.4.995.728 Rp.3.396.117 Rp.1.599.611 Rp.153.300.449
144 Rp.4.995.728 Rp.3.430.786 Rp.1.564.942 Rp.149.869.663
145 Rp.4.995.728 Rp.3.465.809 Rp.1.529.919 Rp.146.403.854
146 Rp.4.995.728 Rp.3.501.189 Rp.1.494.539 Rp.142.902.665
147 Rp.4.995.728 Rp.3.536.930 Rp.1.458.798 Rp.139.365.735
148 Rp.4.995.728 Rp.3.573.036 Rp.1.422.692 Rp.135.792.699
149 Rp.4.995.728 Rp.3.609.511 Rp.1.386.217 Rp.132.183.188
150 Rp.4.995.728 Rp.3.646.358 Rp.1.349.370 Rp.128.536.830
151 Rp.4.995.728 Rp.3.683.581 Rp.1.312.147 Rp.124.853.249
152 Rp.4.995.728 Rp.3.721.184 Rp.1.274.544 Rp.121.132.065
153 Rp.4.995.728 Rp.3.759.172 Rp.1.236.556 Rp.117.372.893
154 Rp.4.995.728 Rp.3.797.546 Rp.1.198.182 Rp.113.575.347
155 Rp.4.995.728 Rp.3.836.313 Rp.1.159.415 Rp.109.739.034
156 Rp.4.995.728 Rp.3.875.475 Rp.1.120.253 Rp.105.863.559
157 Rp.4.995.728 Rp.3.915.038 Rp.1.080.690 Rp.101.948.521
158 Rp.4.995.728 Rp.3.955.004 Rp.1.040.724 Rp.97.993.517
159 Rp.4.995.728 Rp.3.995.378 Rp.1.000.350 Rp.93.998.139
160 Rp.4.995.728 Rp.4.036.164 Rp.959.564 Rp.89.961.975
161 Rp.4.995.728 Rp.4.077.366 Rp.918.362 Rp.85.884.609
162 Rp.4.995.728 Rp.4.118.989 Rp.876.739 Rp.81.765.620
163 Rp.4.995.728 Rp.4.161.037 Rp.834.691 Rp.77.604.583
164 Rp.4.995.728 Rp.4.203.515 Rp.792.213 Rp.73.401.068
165 Rp.4.995.728 Rp.4.246.425 Rp.749.303 Rp.69.154.643
166 Rp.4.995.728 Rp.4.289.774 Rp.705.954 Rp.64.864.869
167 Rp.4.995.728 Rp.4.333.566 Rp.662.162 Rp.60.531.303
168 Rp.4.995.728 Rp.4.377.804 Rp.617.924 Rp.56.153.499
169 Rp.4.995.728 Rp.4.422.494 Rp.573.234 Rp.51.731.005
170 Rp.4.995.728 Rp.4.467.641 Rp.528.087 Rp.47.263.364
171 Rp.4.995.728 Rp.4.513.248 Rp.482.480 Rp.42.750.116
172 Rp.4.995.728 Rp.4.559.321 Rp.436.407 Rp.38.190.795
173 Rp.4.995.728 Rp.4.605.864 Rp.389.864 Rp.33.584.931
174 Rp.4.995.728 Rp.4.652.882 Rp.342.846 Rp.28.932.049
175 Rp.4.995.728 Rp.4.700.380 Rp.295.348 Rp.24.231.669
176 Rp.4.995.728 Rp.4.748.363 Rp.247.365 Rp.19.483.306
177 Rp.4.995.728 Rp.4.796.836 Rp.198.892 Rp.14.686.470
178 Rp.4.995.728 Rp.4.845.804 Rp.149.924 Rp.9.840.666
179 Rp.4.995.728 Rp.4.895.271 Rp.100.457 Rp.4.945.395
180 Rp.4.995.728 Rp.4.945.395 Rp.50.484 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Disewa
    di Bekasi
    Rp150jt/thn
    RUMAH Disewa
    di Bekasi
    Rp150jt/thn
    • 2
    • 2
    • 180
    • 100
    Lihat Rincian
    Rp150jt/thn
  • TANAH Dijual
    di Bekasi
    Rp12,2mily
    TANAH Dijual
    di Bekasi
    Rp12,2mily
    • 3052
    Lihat Rincian
    Rp12,2mily
  • KOMERSIAL Dijual
    di Bekasi
    Rp8,5mily
    KOMERSIAL Dijual
    di Bekasi
    Rp8,5mily
    • 2
    • 3235
    • 1500
    Lihat Rincian
    Rp8,5mily
  • KOMERSIAL Dijual
    di Bekasi
    Rp250jt
    KOMERSIAL Dijual
    di Bekasi
    Rp250jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp250jt
  • RUMAH Dijual
    di Bekasi
    Rp450jt
    RUMAH Dijual
    di Bekasi
    Rp450jt
    • 2
    • 1
    • 66
    • 66
    Lihat Rincian
    Rp450jt
  • RUMAH Dijual
    di Bekasi
    Rp250jt
    RUMAH Dijual
    di Bekasi
    Rp250jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp250jt
  • GUDANG Dijual
    di Bekasi
    Rp10,5mily
    GUDANG Dijual
    di Bekasi
    Rp10,5mily
    • 3
    • 1780
    • 1600
    Lihat Rincian
    Rp10,5mily
  • RUMAH Dijual
    di Bekasi
    Rp550jt
    RUMAH Dijual
    di Bekasi
    Rp550jt
    • 2
    • 1
    • 98
    • 50
    Lihat Rincian
    Rp550jt

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