rumah di perumahan jatijajar blok a4

jalan raya jatijajar Depok Jawa Barat

Rp625jt
Bisa Nego
KPR: 5,22jt/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.625.000.000 Dana Tunai yang Harus Disiapkan Rp.187.500.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.500.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.5.221.123 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.5.947.296 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.544.371.133
Total Pembayaran
Rp.1.236.871.133 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.500.000.000
1 Rp.5.221.123 Rp.1.262.790 Rp.3.958.333 Rp.498.737.210
2 Rp.5.221.123 Rp.1.272.787 Rp.3.948.336 Rp.497.464.423
3 Rp.5.221.123 Rp.1.282.863 Rp.3.938.260 Rp.496.181.560
4 Rp.5.221.123 Rp.1.293.019 Rp.3.928.104 Rp.494.888.541
5 Rp.5.221.123 Rp.1.303.255 Rp.3.917.868 Rp.493.585.286
6 Rp.5.221.123 Rp.1.313.573 Rp.3.907.550 Rp.492.271.713
7 Rp.5.221.123 Rp.1.323.972 Rp.3.897.151 Rp.490.947.741
8 Rp.5.221.123 Rp.1.334.453 Rp.3.886.670 Rp.489.613.288
9 Rp.5.221.123 Rp.1.345.018 Rp.3.876.105 Rp.488.268.270
10 Rp.5.221.123 Rp.1.355.666 Rp.3.865.457 Rp.486.912.604
11 Rp.5.221.123 Rp.1.366.398 Rp.3.854.725 Rp.485.546.206
12 Rp.5.221.123 Rp.1.377.216 Rp.3.843.907 Rp.484.168.990
13 Rp.5.221.123 Rp.1.388.118 Rp.3.833.005 Rp.482.780.872
14 Rp.5.221.123 Rp.1.399.108 Rp.3.822.015 Rp.481.381.764
15 Rp.5.221.123 Rp.1.410.184 Rp.3.810.939 Rp.479.971.580
16 Rp.5.221.123 Rp.1.421.348 Rp.3.799.775 Rp.478.550.232
17 Rp.5.221.123 Rp.1.432.600 Rp.3.788.523 Rp.477.117.632
18 Rp.5.221.123 Rp.1.443.942 Rp.3.777.181 Rp.475.673.690
19 Rp.5.221.123 Rp.1.455.373 Rp.3.765.750 Rp.474.218.317
20 Rp.5.221.123 Rp.1.466.895 Rp.3.754.228 Rp.472.751.422
21 Rp.5.221.123 Rp.1.478.508 Rp.3.742.615 Rp.471.272.914
22 Rp.5.221.123 Rp.1.490.212 Rp.3.730.911 Rp.469.782.702
23 Rp.5.221.123 Rp.1.502.010 Rp.3.719.113 Rp.468.280.692
24 Rp.5.221.123 Rp.1.513.901 Rp.3.707.222 Rp.466.766.791
25 Rp.5.221.123 Rp.1.525.886 Rp.3.695.237 Rp.465.240.905
26 Rp.5.221.123 Rp.1.537.966 Rp.3.683.157 Rp.463.702.939
27 Rp.5.221.123 Rp.1.550.141 Rp.3.670.982 Rp.462.152.798
28 Rp.5.221.123 Rp.1.562.413 Rp.3.658.710 Rp.460.590.385
29 Rp.5.221.123 Rp.1.574.782 Rp.3.646.341 Rp.459.015.603
30 Rp.5.221.123 Rp.1.587.249 Rp.3.633.874 Rp.457.428.354
31 Rp.5.221.123 Rp.1.599.815 Rp.3.621.308 Rp.455.828.539
32 Rp.5.221.123 Rp.1.612.480 Rp.3.608.643 Rp.454.216.059
33 Rp.5.221.123 Rp.1.625.246 Rp.3.595.877 Rp.452.590.813
34 Rp.5.221.123 Rp.1.638.112 Rp.3.583.011 Rp.450.952.701
35 Rp.5.221.123 Rp.1.651.081 Rp.3.570.042 Rp.449.301.620
36 Rp.5.221.123 Rp.1.664.152 Rp.3.556.971 Rp.447.637.468
37 Rp.5.947.296 Rp.1.377.664 Rp.4.569.632 Rp.446.259.804
38 Rp.5.947.296 Rp.1.391.727 Rp.4.555.569 Rp.444.868.077
39 Rp.5.947.296 Rp.1.405.934 Rp.4.541.362 Rp.443.462.143
40 Rp.5.947.296 Rp.1.420.287 Rp.4.527.009 Rp.442.041.856
41 Rp.5.947.296 Rp.1.434.785 Rp.4.512.511 Rp.440.607.071
42 Rp.5.947.296 Rp.1.449.432 Rp.4.497.864 Rp.439.157.639
43 Rp.5.947.296 Rp.1.464.228 Rp.4.483.068 Rp.437.693.411
44 Rp.5.947.296 Rp.1.479.176 Rp.4.468.120 Rp.436.214.235
45 Rp.5.947.296 Rp.1.494.276 Rp.4.453.020 Rp.434.719.959
46 Rp.5.947.296 Rp.1.509.530 Rp.4.437.766 Rp.433.210.429
47 Rp.5.947.296 Rp.1.524.940 Rp.4.422.356 Rp.431.685.489
48 Rp.5.947.296 Rp.1.540.507 Rp.4.406.789 Rp.430.144.982
49 Rp.5.947.296 Rp.1.556.233 Rp.4.391.063 Rp.428.588.749
50 Rp.5.947.296 Rp.1.572.119 Rp.4.375.177 Rp.427.016.630
51 Rp.5.947.296 Rp.1.588.168 Rp.4.359.128 Rp.425.428.462
52 Rp.5.947.296 Rp.1.604.380 Rp.4.342.916 Rp.423.824.082
53 Rp.5.947.296 Rp.1.620.758 Rp.4.326.538 Rp.422.203.324
54 Rp.5.947.296 Rp.1.637.304 Rp.4.309.992 Rp.420.566.020
55 Rp.5.947.296 Rp.1.654.018 Rp.4.293.278 Rp.418.912.002
56 Rp.5.947.296 Rp.1.670.903 Rp.4.276.393 Rp.417.241.099
57 Rp.5.947.296 Rp.1.687.960 Rp.4.259.336 Rp.415.553.139
58 Rp.5.947.296 Rp.1.705.191 Rp.4.242.105 Rp.413.847.948
59 Rp.5.947.296 Rp.1.722.598 Rp.4.224.698 Rp.412.125.350
60 Rp.5.947.296 Rp.1.740.183 Rp.4.207.113 Rp.410.385.167
61 Rp.5.947.296 Rp.1.757.947 Rp.4.189.349 Rp.408.627.220
62 Rp.5.947.296 Rp.1.775.893 Rp.4.171.403 Rp.406.851.327
63 Rp.5.947.296 Rp.1.794.022 Rp.4.153.274 Rp.405.057.305
64 Rp.5.947.296 Rp.1.812.336 Rp.4.134.960 Rp.403.244.969
65 Rp.5.947.296 Rp.1.830.837 Rp.4.116.459 Rp.401.414.132
66 Rp.5.947.296 Rp.1.849.527 Rp.4.097.769 Rp.399.564.605
67 Rp.5.947.296 Rp.1.868.407 Rp.4.078.889 Rp.397.696.198
68 Rp.5.947.296 Rp.1.887.481 Rp.4.059.815 Rp.395.808.717
69 Rp.5.947.296 Rp.1.906.749 Rp.4.040.547 Rp.393.901.968
70 Rp.5.947.296 Rp.1.926.213 Rp.4.021.083 Rp.391.975.755
71 Rp.5.947.296 Rp.1.945.877 Rp.4.001.419 Rp.390.029.878
72 Rp.5.947.296 Rp.1.965.741 Rp.3.981.555 Rp.388.064.137
73 Rp.5.947.296 Rp.1.985.808 Rp.3.961.488 Rp.386.078.329
74 Rp.5.947.296 Rp.2.006.080 Rp.3.941.216 Rp.384.072.249
75 Rp.5.947.296 Rp.2.026.558 Rp.3.920.738 Rp.382.045.691
76 Rp.5.947.296 Rp.2.047.246 Rp.3.900.050 Rp.379.998.445
77 Rp.5.947.296 Rp.2.068.145 Rp.3.879.151 Rp.377.930.300
78 Rp.5.947.296 Rp.2.089.258 Rp.3.858.038 Rp.375.841.042
79 Rp.5.947.296 Rp.2.110.585 Rp.3.836.711 Rp.373.730.457
80 Rp.5.947.296 Rp.2.132.131 Rp.3.815.165 Rp.371.598.326
81 Rp.5.947.296 Rp.2.153.896 Rp.3.793.400 Rp.369.444.430
82 Rp.5.947.296 Rp.2.175.884 Rp.3.771.412 Rp.367.268.546
83 Rp.5.947.296 Rp.2.198.096 Rp.3.749.200 Rp.365.070.450
84 Rp.5.947.296 Rp.2.220.535 Rp.3.726.761 Rp.362.849.915
85 Rp.5.947.296 Rp.2.243.203 Rp.3.704.093 Rp.360.606.712
86 Rp.5.947.296 Rp.2.266.102 Rp.3.681.194 Rp.358.340.610
87 Rp.5.947.296 Rp.2.289.236 Rp.3.658.060 Rp.356.051.374
88 Rp.5.947.296 Rp.2.312.605 Rp.3.634.691 Rp.353.738.769
89 Rp.5.947.296 Rp.2.336.213 Rp.3.611.083 Rp.351.402.556
90 Rp.5.947.296 Rp.2.360.062 Rp.3.587.234 Rp.349.042.494
91 Rp.5.947.296 Rp.2.384.154 Rp.3.563.142 Rp.346.658.340
92 Rp.5.947.296 Rp.2.408.492 Rp.3.538.804 Rp.344.249.848
93 Rp.5.947.296 Rp.2.433.079 Rp.3.514.217 Rp.341.816.769
94 Rp.5.947.296 Rp.2.457.916 Rp.3.489.380 Rp.339.358.853
95 Rp.5.947.296 Rp.2.483.008 Rp.3.464.288 Rp.336.875.845
96 Rp.5.947.296 Rp.2.508.355 Rp.3.438.941 Rp.334.367.490
97 Rp.5.947.296 Rp.2.533.961 Rp.3.413.335 Rp.331.833.529
98 Rp.5.947.296 Rp.2.559.829 Rp.3.387.467 Rp.329.273.700
99 Rp.5.947.296 Rp.2.585.960 Rp.3.361.336 Rp.326.687.740
100 Rp.5.947.296 Rp.2.612.359 Rp.3.334.937 Rp.324.075.381
101 Rp.5.947.296 Rp.2.639.026 Rp.3.308.270 Rp.321.436.355
102 Rp.5.947.296 Rp.2.665.967 Rp.3.281.329 Rp.318.770.388
103 Rp.5.947.296 Rp.2.693.182 Rp.3.254.114 Rp.316.077.206
104 Rp.5.947.296 Rp.2.720.675 Rp.3.226.621 Rp.313.356.531
105 Rp.5.947.296 Rp.2.748.448 Rp.3.198.848 Rp.310.608.083
106 Rp.5.947.296 Rp.2.776.505 Rp.3.170.791 Rp.307.831.578
107 Rp.5.947.296 Rp.2.804.849 Rp.3.142.447 Rp.305.026.729
108 Rp.5.947.296 Rp.2.833.481 Rp.3.113.815 Rp.302.193.248
109 Rp.5.947.296 Rp.2.862.407 Rp.3.084.889 Rp.299.330.841
110 Rp.5.947.296 Rp.2.891.627 Rp.3.055.669 Rp.296.439.214
111 Rp.5.947.296 Rp.2.921.146 Rp.3.026.150 Rp.293.518.068
112 Rp.5.947.296 Rp.2.950.966 Rp.2.996.330 Rp.290.567.102
113 Rp.5.947.296 Rp.2.981.090 Rp.2.966.206 Rp.287.586.012
114 Rp.5.947.296 Rp.3.011.522 Rp.2.935.774 Rp.284.574.490
115 Rp.5.947.296 Rp.3.042.265 Rp.2.905.031 Rp.281.532.225
116 Rp.5.947.296 Rp.3.073.321 Rp.2.873.975 Rp.278.458.904
117 Rp.5.947.296 Rp.3.104.695 Rp.2.842.601 Rp.275.354.209
118 Rp.5.947.296 Rp.3.136.388 Rp.2.810.908 Rp.272.217.821
119 Rp.5.947.296 Rp.3.168.406 Rp.2.778.890 Rp.269.049.415
120 Rp.5.947.296 Rp.3.200.750 Rp.2.746.546 Rp.265.848.665
121 Rp.5.947.296 Rp.3.233.424 Rp.2.713.872 Rp.262.615.241
122 Rp.5.947.296 Rp.3.266.432 Rp.2.680.864 Rp.259.348.809
123 Rp.5.947.296 Rp.3.299.777 Rp.2.647.519 Rp.256.049.032
124 Rp.5.947.296 Rp.3.333.462 Rp.2.613.834 Rp.252.715.570
125 Rp.5.947.296 Rp.3.367.491 Rp.2.579.805 Rp.249.348.079
126 Rp.5.947.296 Rp.3.401.868 Rp.2.545.428 Rp.245.946.211
127 Rp.5.947.296 Rp.3.436.595 Rp.2.510.701 Rp.242.509.616
128 Rp.5.947.296 Rp.3.471.677 Rp.2.475.619 Rp.239.037.939
129 Rp.5.947.296 Rp.3.507.117 Rp.2.440.179 Rp.235.530.822
130 Rp.5.947.296 Rp.3.542.919 Rp.2.404.377 Rp.231.987.903
131 Rp.5.947.296 Rp.3.579.086 Rp.2.368.210 Rp.228.408.817
132 Rp.5.947.296 Rp.3.615.623 Rp.2.331.673 Rp.224.793.194
133 Rp.5.947.296 Rp.3.652.532 Rp.2.294.764 Rp.221.140.662
134 Rp.5.947.296 Rp.3.689.818 Rp.2.257.478 Rp.217.450.844
135 Rp.5.947.296 Rp.3.727.485 Rp.2.219.811 Rp.213.723.359
136 Rp.5.947.296 Rp.3.765.537 Rp.2.181.759 Rp.209.957.822
137 Rp.5.947.296 Rp.3.803.977 Rp.2.143.319 Rp.206.153.845
138 Rp.5.947.296 Rp.3.842.809 Rp.2.104.487 Rp.202.311.036
139 Rp.5.947.296 Rp.3.882.038 Rp.2.065.258 Rp.198.428.998
140 Rp.5.947.296 Rp.3.921.667 Rp.2.025.629 Rp.194.507.331
141 Rp.5.947.296 Rp.3.961.700 Rp.1.985.596 Rp.190.545.631
142 Rp.5.947.296 Rp.4.002.143 Rp.1.945.153 Rp.186.543.488
143 Rp.5.947.296 Rp.4.042.998 Rp.1.904.298 Rp.182.500.490
144 Rp.5.947.296 Rp.4.084.270 Rp.1.863.026 Rp.178.416.220
145 Rp.5.947.296 Rp.4.125.964 Rp.1.821.332 Rp.174.290.256
146 Rp.5.947.296 Rp.4.168.083 Rp.1.779.213 Rp.170.122.173
147 Rp.5.947.296 Rp.4.210.632 Rp.1.736.664 Rp.165.911.541
148 Rp.5.947.296 Rp.4.253.616 Rp.1.693.680 Rp.161.657.925
149 Rp.5.947.296 Rp.4.297.038 Rp.1.650.258 Rp.157.360.887
150 Rp.5.947.296 Rp.4.340.904 Rp.1.606.392 Rp.153.019.983
151 Rp.5.947.296 Rp.4.385.217 Rp.1.562.079 Rp.148.634.766
152 Rp.5.947.296 Rp.4.429.983 Rp.1.517.313 Rp.144.204.783
153 Rp.5.947.296 Rp.4.475.206 Rp.1.472.090 Rp.139.729.577
154 Rp.5.947.296 Rp.4.520.890 Rp.1.426.406 Rp.135.208.687
155 Rp.5.947.296 Rp.4.567.041 Rp.1.380.255 Rp.130.641.646
156 Rp.5.947.296 Rp.4.613.663 Rp.1.333.633 Rp.126.027.983
157 Rp.5.947.296 Rp.4.660.760 Rp.1.286.536 Rp.121.367.223
158 Rp.5.947.296 Rp.4.708.339 Rp.1.238.957 Rp.116.658.884
159 Rp.5.947.296 Rp.4.756.403 Rp.1.190.893 Rp.111.902.481
160 Rp.5.947.296 Rp.4.804.958 Rp.1.142.338 Rp.107.097.523
161 Rp.5.947.296 Rp.4.854.009 Rp.1.093.287 Rp.102.243.514
162 Rp.5.947.296 Rp.4.903.560 Rp.1.043.736 Rp.97.339.954
163 Rp.5.947.296 Rp.4.953.617 Rp.993.679 Rp.92.386.337
164 Rp.5.947.296 Rp.5.004.185 Rp.943.111 Rp.87.382.152
165 Rp.5.947.296 Rp.5.055.270 Rp.892.026 Rp.82.326.882
166 Rp.5.947.296 Rp.5.106.876 Rp.840.420 Rp.77.220.006
167 Rp.5.947.296 Rp.5.159.008 Rp.788.288 Rp.72.060.998
168 Rp.5.947.296 Rp.5.211.673 Rp.735.623 Rp.66.849.325
169 Rp.5.947.296 Rp.5.264.876 Rp.682.420 Rp.61.584.449
170 Rp.5.947.296 Rp.5.318.621 Rp.628.675 Rp.56.265.828
171 Rp.5.947.296 Rp.5.372.916 Rp.574.380 Rp.50.892.912
172 Rp.5.947.296 Rp.5.427.764 Rp.519.532 Rp.45.465.148
173 Rp.5.947.296 Rp.5.483.173 Rp.464.123 Rp.39.981.975
174 Rp.5.947.296 Rp.5.539.147 Rp.408.149 Rp.34.442.828
175 Rp.5.947.296 Rp.5.595.692 Rp.351.604 Rp.28.847.136
176 Rp.5.947.296 Rp.5.652.815 Rp.294.481 Rp.23.194.321
177 Rp.5.947.296 Rp.5.710.521 Rp.236.775 Rp.17.483.800
178 Rp.5.947.296 Rp.5.768.816 Rp.178.480 Rp.11.714.984
179 Rp.5.947.296 Rp.5.827.706 Rp.119.590 Rp.5.887.278
180 Rp.5.947.296 Rp.5.887.278 Rp.60.099 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp365jt
    RUMAH Dijual
    di Depok
    Rp365jt
    • 2
    • 1
    • 79
    • 37
    Lihat Rincian
    Rp365jt
  • RUMAH Disewa
    di Depok
    Rp650rb/bln
    RUMAH Disewa
    di Depok
    Rp650rb/bln
    • 1
    • 1
    • 250
    • 24
    Lihat Rincian
    Rp650rb/bln
  • RUMAH Dijual
    di Depok
    Rp5,5mily
    RUMAH Dijual
    di Depok
    Rp5,5mily
    • 5
    • 4
    • 470
    • 350
    Lihat Rincian
    Rp5,5mily
  • RUMAH Dijual
    di Depok
    Rp1,5mily
    RUMAH Dijual
    di Depok
    Rp1,5mily
    • 3
    • 2
    • 119
    • 110
    Lihat Rincian
    Rp1,5mily
  • RUMAH Dijual
    di Depok
    Rp600jt
    RUMAH Dijual
    di Depok
    Rp600jt
    • 2
    • 1
    • 82
    • 36
    Lihat Rincian
    Rp600jt
  • KOMERSIAL Dijual
    di Depok
    Rp1,2mily
    KOMERSIAL Dijual
    di Depok
    Rp1,2mily
    • 11
    • 4
    • 178
    • 240
    Lihat Rincian
    Rp1,2mily
  • RUMAH Dijual
    di Depok
    Rp575jt
    RUMAH Dijual
    di Depok
    Rp575jt
    • 3
    • 2
    • 98
    • 75
    Lihat Rincian
    Rp575jt
  • RUMAH Dijual
    di Depok
    Rp920jt
    RUMAH Dijual
    di Depok
    Rp920jt
    • 3
    • 2
    • 100
    • 69
    Lihat Rincian
    Rp920jt

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