Perumahan The Green

RUMAH DAN INVESTASI !! Di Cluster Perumahan Strategis Nyaman Tipe 157/153

The Green Cluster Blossomville Extention Pelayangan BSD City Tangerang Selatan Banten

Rp2,76mily
KPR: 23jt/bln

Iklan rumah ini dipasang lebih dari enam bulan lalu.

Agen telah memasang iklan rumah ini lebih dari enam bulan lalu. Tapi Anda masih dapat melihat listing serupa di Rumah Dijual di BSD City, Serpong, Tangerang Selatan, Banten
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.2.764.905.000 Dana Tunai yang Harus Disiapkan Rp.829.471.500 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.2.211.924.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.23.097.456 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.26.309.934 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.2.408.214.869
Total Pembayaran
Rp.5.471.729.609 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.2.211.924.000
1 Rp.23.097.456 Rp.5.586.391 Rp.17.511.065 Rp.2.206.337.609
2 Rp.23.097.456 Rp.5.630.617 Rp.17.466.839 Rp.2.200.706.992
3 Rp.23.097.456 Rp.5.675.192 Rp.17.422.264 Rp.2.195.031.800
4 Rp.23.097.456 Rp.5.720.121 Rp.17.377.335 Rp.2.189.311.679
5 Rp.23.097.456 Rp.5.765.405 Rp.17.332.051 Rp.2.183.546.274
6 Rp.23.097.456 Rp.5.811.048 Rp.17.286.408 Rp.2.177.735.226
7 Rp.23.097.456 Rp.5.857.052 Rp.17.240.404 Rp.2.171.878.174
8 Rp.23.097.456 Rp.5.903.420 Rp.17.194.036 Rp.2.165.974.754
9 Rp.23.097.456 Rp.5.950.156 Rp.17.147.300 Rp.2.160.024.598
10 Rp.23.097.456 Rp.5.997.261 Rp.17.100.195 Rp.2.154.027.337
11 Rp.23.097.456 Rp.6.044.740 Rp.17.052.716 Rp.2.147.982.597
12 Rp.23.097.456 Rp.6.092.594 Rp.17.004.862 Rp.2.141.890.003
13 Rp.23.097.456 Rp.6.140.827 Rp.16.956.629 Rp.2.135.749.176
14 Rp.23.097.456 Rp.6.189.442 Rp.16.908.014 Rp.2.129.559.734
15 Rp.23.097.456 Rp.6.238.441 Rp.16.859.015 Rp.2.123.321.293
16 Rp.23.097.456 Rp.6.287.829 Rp.16.809.627 Rp.2.117.033.464
17 Rp.23.097.456 Rp.6.337.608 Rp.16.759.848 Rp.2.110.695.856
18 Rp.23.097.456 Rp.6.387.780 Rp.16.709.676 Rp.2.104.308.076
19 Rp.23.097.456 Rp.6.438.350 Rp.16.659.106 Rp.2.097.869.726
20 Rp.23.097.456 Rp.6.489.321 Rp.16.608.135 Rp.2.091.380.405
21 Rp.23.097.456 Rp.6.540.694 Rp.16.556.762 Rp.2.084.839.711
22 Rp.23.097.456 Rp.6.592.475 Rp.16.504.981 Rp.2.078.247.236
23 Rp.23.097.456 Rp.6.644.665 Rp.16.452.791 Rp.2.071.602.571
24 Rp.23.097.456 Rp.6.697.269 Rp.16.400.187 Rp.2.064.905.302
25 Rp.23.097.456 Rp.6.750.289 Rp.16.347.167 Rp.2.058.155.013
26 Rp.23.097.456 Rp.6.803.729 Rp.16.293.727 Rp.2.051.351.284
27 Rp.23.097.456 Rp.6.857.592 Rp.16.239.864 Rp.2.044.493.692
28 Rp.23.097.456 Rp.6.911.881 Rp.16.185.575 Rp.2.037.581.811
29 Rp.23.097.456 Rp.6.966.600 Rp.16.130.856 Rp.2.030.615.211
30 Rp.23.097.456 Rp.7.021.752 Rp.16.075.704 Rp.2.023.593.459
31 Rp.23.097.456 Rp.7.077.341 Rp.16.020.115 Rp.2.016.516.118
32 Rp.23.097.456 Rp.7.133.370 Rp.15.964.086 Rp.2.009.382.748
33 Rp.23.097.456 Rp.7.189.843 Rp.15.907.613 Rp.2.002.192.905
34 Rp.23.097.456 Rp.7.246.762 Rp.15.850.694 Rp.1.994.946.143
35 Rp.23.097.456 Rp.7.304.132 Rp.15.793.324 Rp.1.987.642.011
36 Rp.23.097.456 Rp.7.361.957 Rp.15.735.499 Rp.1.980.280.054
37 Rp.26.309.934 Rp.6.094.575 Rp.20.215.359 Rp.1.974.185.479
38 Rp.26.309.934 Rp.6.156.791 Rp.20.153.143 Rp.1.968.028.688
39 Rp.26.309.934 Rp.6.219.641 Rp.20.090.293 Rp.1.961.809.047
40 Rp.26.309.934 Rp.6.283.133 Rp.20.026.801 Rp.1.955.525.914
41 Rp.26.309.934 Rp.6.347.274 Rp.19.962.660 Rp.1.949.178.640
42 Rp.26.309.934 Rp.6.412.069 Rp.19.897.865 Rp.1.942.766.571
43 Rp.26.309.934 Rp.6.477.525 Rp.19.832.409 Rp.1.936.289.046
44 Rp.26.309.934 Rp.6.543.650 Rp.19.766.284 Rp.1.929.745.396
45 Rp.26.309.934 Rp.6.610.450 Rp.19.699.484 Rp.1.923.134.946
46 Rp.26.309.934 Rp.6.677.931 Rp.19.632.003 Rp.1.916.457.015
47 Rp.26.309.934 Rp.6.746.102 Rp.19.563.832 Rp.1.909.710.913
48 Rp.26.309.934 Rp.6.814.968 Rp.19.494.966 Rp.1.902.895.945
49 Rp.26.309.934 Rp.6.884.538 Rp.19.425.396 Rp.1.896.011.407
50 Rp.26.309.934 Rp.6.954.818 Rp.19.355.116 Rp.1.889.056.589
51 Rp.26.309.934 Rp.7.025.815 Rp.19.284.119 Rp.1.882.030.774
52 Rp.26.309.934 Rp.7.097.537 Rp.19.212.397 Rp.1.874.933.237
53 Rp.26.309.934 Rp.7.169.991 Rp.19.139.943 Rp.1.867.763.246
54 Rp.26.309.934 Rp.7.243.184 Rp.19.066.750 Rp.1.860.520.062
55 Rp.26.309.934 Rp.7.317.125 Rp.18.992.809 Rp.1.853.202.937
56 Rp.26.309.934 Rp.7.391.821 Rp.18.918.113 Rp.1.845.811.116
57 Rp.26.309.934 Rp.7.467.279 Rp.18.842.655 Rp.1.838.343.837
58 Rp.26.309.934 Rp.7.543.507 Rp.18.766.427 Rp.1.830.800.330
59 Rp.26.309.934 Rp.7.620.514 Rp.18.689.420 Rp.1.823.179.816
60 Rp.26.309.934 Rp.7.698.307 Rp.18.611.627 Rp.1.815.481.509
61 Rp.26.309.934 Rp.7.776.894 Rp.18.533.040 Rp.1.807.704.615
62 Rp.26.309.934 Rp.7.856.283 Rp.18.453.651 Rp.1.799.848.332
63 Rp.26.309.934 Rp.7.936.482 Rp.18.373.452 Rp.1.791.911.850
64 Rp.26.309.934 Rp.8.017.501 Rp.18.292.433 Rp.1.783.894.349
65 Rp.26.309.934 Rp.8.099.346 Rp.18.210.588 Rp.1.775.795.003
66 Rp.26.309.934 Rp.8.182.027 Rp.18.127.907 Rp.1.767.612.976
67 Rp.26.309.934 Rp.8.265.552 Rp.18.044.382 Rp.1.759.347.424
68 Rp.26.309.934 Rp.8.349.929 Rp.17.960.005 Rp.1.750.997.495
69 Rp.26.309.934 Rp.8.435.168 Rp.17.874.766 Rp.1.742.562.327
70 Rp.26.309.934 Rp.8.521.277 Rp.17.788.657 Rp.1.734.041.050
71 Rp.26.309.934 Rp.8.608.265 Rp.17.701.669 Rp.1.725.432.785
72 Rp.26.309.934 Rp.8.696.141 Rp.17.613.793 Rp.1.716.736.644
73 Rp.26.309.934 Rp.8.784.914 Rp.17.525.020 Rp.1.707.951.730
74 Rp.26.309.934 Rp.8.874.593 Rp.17.435.341 Rp.1.699.077.137
75 Rp.26.309.934 Rp.8.965.188 Rp.17.344.746 Rp.1.690.111.949
76 Rp.26.309.934 Rp.9.056.708 Rp.17.253.226 Rp.1.681.055.241
77 Rp.26.309.934 Rp.9.149.162 Rp.17.160.772 Rp.1.671.906.079
78 Rp.26.309.934 Rp.9.242.559 Rp.17.067.375 Rp.1.662.663.520
79 Rp.26.309.934 Rp.9.336.911 Rp.16.973.023 Rp.1.653.326.609
80 Rp.26.309.934 Rp.9.432.225 Rp.16.877.709 Rp.1.643.894.384
81 Rp.26.309.934 Rp.9.528.512 Rp.16.781.422 Rp.1.634.365.872
82 Rp.26.309.934 Rp.9.625.782 Rp.16.684.152 Rp.1.624.740.090
83 Rp.26.309.934 Rp.9.724.046 Rp.16.585.888 Rp.1.615.016.044
84 Rp.26.309.934 Rp.9.823.312 Rp.16.486.622 Rp.1.605.192.732
85 Rp.26.309.934 Rp.9.923.592 Rp.16.386.342 Rp.1.595.269.140
86 Rp.26.309.934 Rp.10.024.895 Rp.16.285.039 Rp.1.585.244.245
87 Rp.26.309.934 Rp.10.127.232 Rp.16.182.702 Rp.1.575.117.013
88 Rp.26.309.934 Rp.10.230.614 Rp.16.079.320 Rp.1.564.886.399
89 Rp.26.309.934 Rp.10.335.052 Rp.15.974.882 Rp.1.554.551.347
90 Rp.26.309.934 Rp.10.440.556 Rp.15.869.378 Rp.1.544.110.791
91 Rp.26.309.934 Rp.10.547.136 Rp.15.762.798 Rp.1.533.563.655
92 Rp.26.309.934 Rp.10.654.805 Rp.15.655.129 Rp.1.522.908.850
93 Rp.26.309.934 Rp.10.763.573 Rp.15.546.361 Rp.1.512.145.277
94 Rp.26.309.934 Rp.10.873.451 Rp.15.436.483 Rp.1.501.271.826
95 Rp.26.309.934 Rp.10.984.451 Rp.15.325.483 Rp.1.490.287.375
96 Rp.26.309.934 Rp.11.096.584 Rp.15.213.350 Rp.1.479.190.791
97 Rp.26.309.934 Rp.11.209.861 Rp.15.100.073 Rp.1.467.980.930
98 Rp.26.309.934 Rp.11.324.295 Rp.14.985.639 Rp.1.456.656.635
99 Rp.26.309.934 Rp.11.439.898 Rp.14.870.036 Rp.1.445.216.737
100 Rp.26.309.934 Rp.11.556.680 Rp.14.753.254 Rp.1.433.660.057
101 Rp.26.309.934 Rp.11.674.654 Rp.14.635.280 Rp.1.421.985.403
102 Rp.26.309.934 Rp.11.793.833 Rp.14.516.101 Rp.1.410.191.570
103 Rp.26.309.934 Rp.11.914.228 Rp.14.395.706 Rp.1.398.277.342
104 Rp.26.309.934 Rp.12.035.853 Rp.14.274.081 Rp.1.386.241.489
105 Rp.26.309.934 Rp.12.158.719 Rp.14.151.215 Rp.1.374.082.770
106 Rp.26.309.934 Rp.12.282.839 Rp.14.027.095 Rp.1.361.799.931
107 Rp.26.309.934 Rp.12.408.226 Rp.13.901.708 Rp.1.349.391.705
108 Rp.26.309.934 Rp.12.534.894 Rp.13.775.040 Rp.1.336.856.811
109 Rp.26.309.934 Rp.12.662.854 Rp.13.647.080 Rp.1.324.193.957
110 Rp.26.309.934 Rp.12.792.121 Rp.13.517.813 Rp.1.311.401.836
111 Rp.26.309.934 Rp.12.922.707 Rp.13.387.227 Rp.1.298.479.129
112 Rp.26.309.934 Rp.13.054.626 Rp.13.255.308 Rp.1.285.424.503
113 Rp.26.309.934 Rp.13.187.892 Rp.13.122.042 Rp.1.272.236.611
114 Rp.26.309.934 Rp.13.322.519 Rp.12.987.415 Rp.1.258.914.092
115 Rp.26.309.934 Rp.13.458.519 Rp.12.851.415 Rp.1.245.455.573
116 Rp.26.309.934 Rp.13.595.908 Rp.12.714.026 Rp.1.231.859.665
117 Rp.26.309.934 Rp.13.734.700 Rp.12.575.234 Rp.1.218.124.965
118 Rp.26.309.934 Rp.13.874.908 Rp.12.435.026 Rp.1.204.250.057
119 Rp.26.309.934 Rp.14.016.548 Rp.12.293.386 Rp.1.190.233.509
120 Rp.26.309.934 Rp.14.159.634 Rp.12.150.300 Rp.1.176.073.875
121 Rp.26.309.934 Rp.14.304.180 Rp.12.005.754 Rp.1.161.769.695
122 Rp.26.309.934 Rp.14.450.202 Rp.11.859.732 Rp.1.147.319.493
123 Rp.26.309.934 Rp.14.597.714 Rp.11.712.220 Rp.1.132.721.779
124 Rp.26.309.934 Rp.14.746.733 Rp.11.563.201 Rp.1.117.975.046
125 Rp.26.309.934 Rp.14.897.272 Rp.11.412.662 Rp.1.103.077.774
126 Rp.26.309.934 Rp.15.049.348 Rp.11.260.586 Rp.1.088.028.426
127 Rp.26.309.934 Rp.15.202.977 Rp.11.106.957 Rp.1.072.825.449
128 Rp.26.309.934 Rp.15.358.174 Rp.10.951.760 Rp.1.057.467.275
129 Rp.26.309.934 Rp.15.514.956 Rp.10.794.978 Rp.1.041.952.319
130 Rp.26.309.934 Rp.15.673.337 Rp.10.636.597 Rp.1.026.278.982
131 Rp.26.309.934 Rp.15.833.336 Rp.10.476.598 Rp.1.010.445.646
132 Rp.26.309.934 Rp.15.994.968 Rp.10.314.966 Rp.994.450.678
133 Rp.26.309.934 Rp.16.158.250 Rp.10.151.684 Rp.978.292.428
134 Rp.26.309.934 Rp.16.323.199 Rp.9.986.735 Rp.961.969.229
135 Rp.26.309.934 Rp.16.489.831 Rp.9.820.103 Rp.945.479.398
136 Rp.26.309.934 Rp.16.658.165 Rp.9.651.769 Rp.928.821.233
137 Rp.26.309.934 Rp.16.828.217 Rp.9.481.717 Rp.911.993.016
138 Rp.26.309.934 Rp.17.000.005 Rp.9.309.929 Rp.894.993.011
139 Rp.26.309.934 Rp.17.173.547 Rp.9.136.387 Rp.877.819.464
140 Rp.26.309.934 Rp.17.348.860 Rp.8.961.074 Rp.860.470.604
141 Rp.26.309.934 Rp.17.525.963 Rp.8.783.971 Rp.842.944.641
142 Rp.26.309.934 Rp.17.704.874 Rp.8.605.060 Rp.825.239.767
143 Rp.26.309.934 Rp.17.885.611 Rp.8.424.323 Rp.807.354.156
144 Rp.26.309.934 Rp.18.068.194 Rp.8.241.740 Rp.789.285.962
145 Rp.26.309.934 Rp.18.252.640 Rp.8.057.294 Rp.771.033.322
146 Rp.26.309.934 Rp.18.438.969 Rp.7.870.965 Rp.752.594.353
147 Rp.26.309.934 Rp.18.627.200 Rp.7.682.734 Rp.733.967.153
148 Rp.26.309.934 Rp.18.817.353 Rp.7.492.581 Rp.715.149.800
149 Rp.26.309.934 Rp.19.009.446 Rp.7.300.488 Rp.696.140.354
150 Rp.26.309.934 Rp.19.203.501 Rp.7.106.433 Rp.676.936.853
151 Rp.26.309.934 Rp.19.399.537 Rp.6.910.397 Rp.657.537.316
152 Rp.26.309.934 Rp.19.597.574 Rp.6.712.360 Rp.637.939.742
153 Rp.26.309.934 Rp.19.797.632 Rp.6.512.302 Rp.618.142.110
154 Rp.26.309.934 Rp.19.999.733 Rp.6.310.201 Rp.598.142.377
155 Rp.26.309.934 Rp.20.203.897 Rp.6.106.037 Rp.577.938.480
156 Rp.26.309.934 Rp.20.410.145 Rp.5.899.789 Rp.557.528.335
157 Rp.26.309.934 Rp.20.618.499 Rp.5.691.435 Rp.536.909.836
158 Rp.26.309.934 Rp.20.828.979 Rp.5.480.955 Rp.516.080.857
159 Rp.26.309.934 Rp.21.041.609 Rp.5.268.325 Rp.495.039.248
160 Rp.26.309.934 Rp.21.256.408 Rp.5.053.526 Rp.473.782.840
161 Rp.26.309.934 Rp.21.473.401 Rp.4.836.533 Rp.452.309.439
162 Rp.26.309.934 Rp.21.692.608 Rp.4.617.326 Rp.430.616.831
163 Rp.26.309.934 Rp.21.914.054 Rp.4.395.880 Rp.408.702.777
164 Rp.26.309.934 Rp.22.137.760 Rp.4.172.174 Rp.386.565.017
165 Rp.26.309.934 Rp.22.363.749 Rp.3.946.185 Rp.364.201.268
166 Rp.26.309.934 Rp.22.592.046 Rp.3.717.888 Rp.341.609.222
167 Rp.26.309.934 Rp.22.822.673 Rp.3.487.261 Rp.318.786.549
168 Rp.26.309.934 Rp.23.055.655 Rp.3.254.279 Rp.295.730.894
169 Rp.26.309.934 Rp.23.291.014 Rp.3.018.920 Rp.272.439.880
170 Rp.26.309.934 Rp.23.528.777 Rp.2.781.157 Rp.248.911.103
171 Rp.26.309.934 Rp.23.768.966 Rp.2.540.968 Rp.225.142.137
172 Rp.26.309.934 Rp.24.011.608 Rp.2.298.326 Rp.201.130.529
173 Rp.26.309.934 Rp.24.256.727 Rp.2.053.207 Rp.176.873.802
174 Rp.26.309.934 Rp.24.504.347 Rp.1.805.587 Rp.152.369.455
175 Rp.26.309.934 Rp.24.754.496 Rp.1.555.438 Rp.127.614.959
176 Rp.26.309.934 Rp.25.007.198 Rp.1.302.736 Rp.102.607.761
177 Rp.26.309.934 Rp.25.262.480 Rp.1.047.454 Rp.77.345.281
178 Rp.26.309.934 Rp.25.520.368 Rp.789.566 Rp.51.824.913
179 Rp.26.309.934 Rp.25.780.888 Rp.529.046 Rp.26.044.025
180 Rp.26.309.934 Rp.26.044.025 Rp.265.866 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Tangerang Selatan
    Rp774jt
    RUMAH Dijual
    di Tangerang Selatan
    Rp774jt
    • 2
    • 2
    • 84
    • 59
    Lihat Rincian
    Rp774jt
  • RUMAH Dijual
    di Tangerang Selatan
    Rp6,2mily
    RUMAH Dijual
    di Tangerang Selatan
    Rp6,2mily
    • 6
    • 7
    • 378
    • 550
    Lihat Rincian
    Rp6,2mily
  • APARTEMEN Dijual
    di Tangerang Selatan
    Rp270jt
    APARTEMEN Dijual
    di Tangerang Selatan
    Rp270jt
    • 1
    • 20
    Lihat Rincian
    Rp270jt
  • RUMAH Dijual
    di Tangerang Selatan
    Rp763jt
    RUMAH Dijual
    di Tangerang Selatan
    Rp763jt
    • 2
    • 2
    • 55
    • 60
    Lihat Rincian
    Rp763jt
  • APARTEMEN Disewa
    di Tangerang Selatan
    Rp5jt/bln
    APARTEMEN Disewa
    di Tangerang Selatan
    Rp5jt/bln
    • 1
    • 1
    • 43
    Lihat Rincian
    Rp5jt/bln
  • RUMAH Dijual
    di Tangerang Selatan
    Rp6,2mily
    RUMAH Dijual
    di Tangerang Selatan
    Rp6,2mily
    • 6
    • 7
    • 378
    • 550
    Lihat Rincian
    Rp6,2mily
  • RUMAH Dijual
    di Tangerang Selatan
    Rp6,2mily
    RUMAH Dijual
    di Tangerang Selatan
    Rp6,2mily
    • 6
    • 7
    • 378
    • 550
    Lihat Rincian
    Rp6,2mily
  • RUMAH Dijual
    di Tangerang Selatan
    Rp2,55mily
    RUMAH Dijual
    di Tangerang Selatan
    Rp2,55mily
    • 5
    • 4
    • 200
    • 240
    Lihat Rincian
    Rp2,55mily

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