Perumahan Vanya Park

Cluster Nyaman dan Strategis di Azura House

Vanya Park Azura House Raya Pagedangan BSD City Tangerang Banten

Rp1,02mily
KPR: 8,58jt/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.1.027.762.000 Dana Tunai yang Harus Disiapkan Rp.308.328.600 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.822.209.600 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.8.585.716 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.9.779.848 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.895.174.157
Total Pembayaran
Rp.2.033.934.453 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.822.209.600
1 Rp.8.585.716 Rp.2.076.557 Rp.6.509.159 Rp.820.133.043
2 Rp.8.585.716 Rp.2.092.996 Rp.6.492.720 Rp.818.040.047
3 Rp.8.585.716 Rp.2.109.566 Rp.6.476.150 Rp.815.930.481
4 Rp.8.585.716 Rp.2.126.266 Rp.6.459.450 Rp.813.804.215
5 Rp.8.585.716 Rp.2.143.099 Rp.6.442.617 Rp.811.661.116
6 Rp.8.585.716 Rp.2.160.065 Rp.6.425.651 Rp.809.501.051
7 Rp.8.585.716 Rp.2.177.166 Rp.6.408.550 Rp.807.323.885
8 Rp.8.585.716 Rp.2.194.402 Rp.6.391.314 Rp.805.129.483
9 Rp.8.585.716 Rp.2.211.774 Rp.6.373.942 Rp.802.917.709
10 Rp.8.585.716 Rp.2.229.284 Rp.6.356.432 Rp.800.688.425
11 Rp.8.585.716 Rp.2.246.933 Rp.6.338.783 Rp.798.441.492
12 Rp.8.585.716 Rp.2.264.721 Rp.6.320.995 Rp.796.176.771
13 Rp.8.585.716 Rp.2.282.650 Rp.6.303.066 Rp.793.894.121
14 Rp.8.585.716 Rp.2.300.721 Rp.6.284.995 Rp.791.593.400
15 Rp.8.585.716 Rp.2.318.935 Rp.6.266.781 Rp.789.274.465
16 Rp.8.585.716 Rp.2.337.293 Rp.6.248.423 Rp.786.937.172
17 Rp.8.585.716 Rp.2.355.797 Rp.6.229.919 Rp.784.581.375
18 Rp.8.585.716 Rp.2.374.447 Rp.6.211.269 Rp.782.206.928
19 Rp.8.585.716 Rp.2.393.244 Rp.6.192.472 Rp.779.813.684
20 Rp.8.585.716 Rp.2.412.191 Rp.6.173.525 Rp.777.401.493
21 Rp.8.585.716 Rp.2.431.288 Rp.6.154.428 Rp.774.970.205
22 Rp.8.585.716 Rp.2.450.535 Rp.6.135.181 Rp.772.519.670
23 Rp.8.585.716 Rp.2.469.935 Rp.6.115.781 Rp.770.049.735
24 Rp.8.585.716 Rp.2.489.489 Rp.6.096.227 Rp.767.560.246
25 Rp.8.585.716 Rp.2.509.197 Rp.6.076.519 Rp.765.051.049
26 Rp.8.585.716 Rp.2.529.062 Rp.6.056.654 Rp.762.521.987
27 Rp.8.585.716 Rp.2.549.084 Rp.6.036.632 Rp.759.972.903
28 Rp.8.585.716 Rp.2.569.264 Rp.6.016.452 Rp.757.403.639
29 Rp.8.585.716 Rp.2.589.604 Rp.5.996.112 Rp.754.814.035
30 Rp.8.585.716 Rp.2.610.105 Rp.5.975.611 Rp.752.203.930
31 Rp.8.585.716 Rp.2.630.768 Rp.5.954.948 Rp.749.573.162
32 Rp.8.585.716 Rp.2.651.595 Rp.5.934.121 Rp.746.921.567
33 Rp.8.585.716 Rp.2.672.587 Rp.5.913.129 Rp.744.248.980
34 Rp.8.585.716 Rp.2.693.745 Rp.5.891.971 Rp.741.555.235
35 Rp.8.585.716 Rp.2.715.070 Rp.5.870.646 Rp.738.840.165
36 Rp.8.585.716 Rp.2.736.565 Rp.5.849.151 Rp.736.103.600
37 Rp.9.779.848 Rp.2.265.457 Rp.7.514.391 Rp.733.838.143
38 Rp.9.779.848 Rp.2.288.584 Rp.7.491.264 Rp.731.549.559
39 Rp.9.779.848 Rp.2.311.946 Rp.7.467.902 Rp.729.237.613
40 Rp.9.779.848 Rp.2.335.547 Rp.7.444.301 Rp.726.902.066
41 Rp.9.779.848 Rp.2.359.389 Rp.7.420.459 Rp.724.542.677
42 Rp.9.779.848 Rp.2.383.475 Rp.7.396.373 Rp.722.159.202
43 Rp.9.779.848 Rp.2.407.806 Rp.7.372.042 Rp.719.751.396
44 Rp.9.779.848 Rp.2.432.386 Rp.7.347.462 Rp.717.319.010
45 Rp.9.779.848 Rp.2.457.216 Rp.7.322.632 Rp.714.861.794
46 Rp.9.779.848 Rp.2.482.301 Rp.7.297.547 Rp.712.379.493
47 Rp.9.779.848 Rp.2.507.641 Rp.7.272.207 Rp.709.871.852
48 Rp.9.779.848 Rp.2.533.240 Rp.7.246.608 Rp.707.338.612
49 Rp.9.779.848 Rp.2.559.100 Rp.7.220.748 Rp.704.779.512
50 Rp.9.779.848 Rp.2.585.224 Rp.7.194.624 Rp.702.194.288
51 Rp.9.779.848 Rp.2.611.615 Rp.7.168.233 Rp.699.582.673
52 Rp.9.779.848 Rp.2.638.275 Rp.7.141.573 Rp.696.944.398
53 Rp.9.779.848 Rp.2.665.207 Rp.7.114.641 Rp.694.279.191
54 Rp.9.779.848 Rp.2.692.415 Rp.7.087.433 Rp.691.586.776
55 Rp.9.779.848 Rp.2.719.900 Rp.7.059.948 Rp.688.866.876
56 Rp.9.779.848 Rp.2.747.665 Rp.7.032.183 Rp.686.119.211
57 Rp.9.779.848 Rp.2.775.714 Rp.7.004.134 Rp.683.343.497
58 Rp.9.779.848 Rp.2.804.050 Rp.6.975.798 Rp.680.539.447
59 Rp.9.779.848 Rp.2.832.674 Rp.6.947.174 Rp.677.706.773
60 Rp.9.779.848 Rp.2.861.591 Rp.6.918.257 Rp.674.845.182
61 Rp.9.779.848 Rp.2.890.803 Rp.6.889.045 Rp.671.954.379
62 Rp.9.779.848 Rp.2.920.314 Rp.6.859.534 Rp.669.034.065
63 Rp.9.779.848 Rp.2.950.125 Rp.6.829.723 Rp.666.083.940
64 Rp.9.779.848 Rp.2.980.241 Rp.6.799.607 Rp.663.103.699
65 Rp.9.779.848 Rp.3.010.664 Rp.6.769.184 Rp.660.093.035
66 Rp.9.779.848 Rp.3.041.398 Rp.6.738.450 Rp.657.051.637
67 Rp.9.779.848 Rp.3.072.446 Rp.6.707.402 Rp.653.979.191
68 Rp.9.779.848 Rp.3.103.810 Rp.6.676.038 Rp.650.875.381
69 Rp.9.779.848 Rp.3.135.495 Rp.6.644.353 Rp.647.739.886
70 Rp.9.779.848 Rp.3.167.503 Rp.6.612.345 Rp.644.572.383
71 Rp.9.779.848 Rp.3.199.838 Rp.6.580.010 Rp.641.372.545
72 Rp.9.779.848 Rp.3.232.503 Rp.6.547.345 Rp.638.140.042
73 Rp.9.779.848 Rp.3.265.502 Rp.6.514.346 Rp.634.874.540
74 Rp.9.779.848 Rp.3.298.837 Rp.6.481.011 Rp.631.575.703
75 Rp.9.779.848 Rp.3.332.513 Rp.6.447.335 Rp.628.243.190
76 Rp.9.779.848 Rp.3.366.532 Rp.6.413.316 Rp.624.876.658
77 Rp.9.779.848 Rp.3.400.899 Rp.6.378.949 Rp.621.475.759
78 Rp.9.779.848 Rp.3.435.616 Rp.6.344.232 Rp.618.040.143
79 Rp.9.779.848 Rp.3.470.688 Rp.6.309.160 Rp.614.569.455
80 Rp.9.779.848 Rp.3.506.118 Rp.6.273.730 Rp.611.063.337
81 Rp.9.779.848 Rp.3.541.910 Rp.6.237.938 Rp.607.521.427
82 Rp.9.779.848 Rp.3.578.067 Rp.6.201.781 Rp.603.943.360
83 Rp.9.779.848 Rp.3.614.593 Rp.6.165.255 Rp.600.328.767
84 Rp.9.779.848 Rp.3.651.492 Rp.6.128.356 Rp.596.677.275
85 Rp.9.779.848 Rp.3.688.767 Rp.6.091.081 Rp.592.988.508
86 Rp.9.779.848 Rp.3.726.424 Rp.6.053.424 Rp.589.262.084
87 Rp.9.779.848 Rp.3.764.464 Rp.6.015.384 Rp.585.497.620
88 Rp.9.779.848 Rp.3.802.893 Rp.5.976.955 Rp.581.694.727
89 Rp.9.779.848 Rp.3.841.714 Rp.5.938.134 Rp.577.853.013
90 Rp.9.779.848 Rp.3.880.932 Rp.5.898.916 Rp.573.972.081
91 Rp.9.779.848 Rp.3.920.550 Rp.5.859.298 Rp.570.051.531
92 Rp.9.779.848 Rp.3.960.572 Rp.5.819.276 Rp.566.090.959
93 Rp.9.779.848 Rp.4.001.003 Rp.5.778.845 Rp.562.089.956
94 Rp.9.779.848 Rp.4.041.846 Rp.5.738.002 Rp.558.048.110
95 Rp.9.779.848 Rp.4.083.107 Rp.5.696.741 Rp.553.965.003
96 Rp.9.779.848 Rp.4.124.789 Rp.5.655.059 Rp.549.840.214
97 Rp.9.779.848 Rp.4.166.896 Rp.5.612.952 Rp.545.673.318
98 Rp.9.779.848 Rp.4.209.433 Rp.5.570.415 Rp.541.463.885
99 Rp.9.779.848 Rp.4.252.404 Rp.5.527.444 Rp.537.211.481
100 Rp.9.779.848 Rp.4.295.814 Rp.5.484.034 Rp.532.915.667
101 Rp.9.779.848 Rp.4.339.667 Rp.5.440.181 Rp.528.576.000
102 Rp.9.779.848 Rp.4.383.968 Rp.5.395.880 Rp.524.192.032
103 Rp.9.779.848 Rp.4.428.721 Rp.5.351.127 Rp.519.763.311
104 Rp.9.779.848 Rp.4.473.931 Rp.5.305.917 Rp.515.289.380
105 Rp.9.779.848 Rp.4.519.602 Rp.5.260.246 Rp.510.769.778
106 Rp.9.779.848 Rp.4.565.740 Rp.5.214.108 Rp.506.204.038
107 Rp.9.779.848 Rp.4.612.348 Rp.5.167.500 Rp.501.591.690
108 Rp.9.779.848 Rp.4.659.433 Rp.5.120.415 Rp.496.932.257
109 Rp.9.779.848 Rp.4.706.998 Rp.5.072.850 Rp.492.225.259
110 Rp.9.779.848 Rp.4.755.048 Rp.5.024.800 Rp.487.470.211
111 Rp.9.779.848 Rp.4.803.590 Rp.4.976.258 Rp.482.666.621
112 Rp.9.779.848 Rp.4.852.626 Rp.4.927.222 Rp.477.813.995
113 Rp.9.779.848 Rp.4.902.163 Rp.4.877.685 Rp.472.911.832
114 Rp.9.779.848 Rp.4.952.206 Rp.4.827.642 Rp.467.959.626
115 Rp.9.779.848 Rp.5.002.760 Rp.4.777.088 Rp.462.956.866
116 Rp.9.779.848 Rp.5.053.830 Rp.4.726.018 Rp.457.903.036
117 Rp.9.779.848 Rp.5.105.421 Rp.4.674.427 Rp.452.797.615
118 Rp.9.779.848 Rp.5.157.539 Rp.4.622.309 Rp.447.640.076
119 Rp.9.779.848 Rp.5.210.189 Rp.4.569.659 Rp.442.429.887
120 Rp.9.779.848 Rp.5.263.376 Rp.4.516.472 Rp.437.166.511
121 Rp.9.779.848 Rp.5.317.107 Rp.4.462.741 Rp.431.849.404
122 Rp.9.779.848 Rp.5.371.385 Rp.4.408.463 Rp.426.478.019
123 Rp.9.779.848 Rp.5.426.218 Rp.4.353.630 Rp.421.051.801
124 Rp.9.779.848 Rp.5.481.611 Rp.4.298.237 Rp.415.570.190
125 Rp.9.779.848 Rp.5.537.569 Rp.4.242.279 Rp.410.032.621
126 Rp.9.779.848 Rp.5.594.098 Rp.4.185.750 Rp.404.438.523
127 Rp.9.779.848 Rp.5.651.205 Rp.4.128.643 Rp.398.787.318
128 Rp.9.779.848 Rp.5.708.894 Rp.4.070.954 Rp.393.078.424
129 Rp.9.779.848 Rp.5.767.172 Rp.4.012.676 Rp.387.311.252
130 Rp.9.779.848 Rp.5.826.046 Rp.3.953.802 Rp.381.485.206
131 Rp.9.779.848 Rp.5.885.520 Rp.3.894.328 Rp.375.599.686
132 Rp.9.779.848 Rp.5.945.601 Rp.3.834.247 Rp.369.654.085
133 Rp.9.779.848 Rp.6.006.296 Rp.3.773.552 Rp.363.647.789
134 Rp.9.779.848 Rp.6.067.610 Rp.3.712.238 Rp.357.580.179
135 Rp.9.779.848 Rp.6.129.550 Rp.3.650.298 Rp.351.450.629
136 Rp.9.779.848 Rp.6.192.123 Rp.3.587.725 Rp.345.258.506
137 Rp.9.779.848 Rp.6.255.334 Rp.3.524.514 Rp.339.003.172
138 Rp.9.779.848 Rp.6.319.191 Rp.3.460.657 Rp.332.683.981
139 Rp.9.779.848 Rp.6.383.699 Rp.3.396.149 Rp.326.300.282
140 Rp.9.779.848 Rp.6.448.866 Rp.3.330.982 Rp.319.851.416
141 Rp.9.779.848 Rp.6.514.698 Rp.3.265.150 Rp.313.336.718
142 Rp.9.779.848 Rp.6.581.202 Rp.3.198.646 Rp.306.755.516
143 Rp.9.779.848 Rp.6.648.385 Rp.3.131.463 Rp.300.107.131
144 Rp.9.779.848 Rp.6.716.254 Rp.3.063.594 Rp.293.390.877
145 Rp.9.779.848 Rp.6.784.816 Rp.2.995.032 Rp.286.606.061
146 Rp.9.779.848 Rp.6.854.078 Rp.2.925.770 Rp.279.751.983
147 Rp.9.779.848 Rp.6.924.047 Rp.2.855.801 Rp.272.827.936
148 Rp.9.779.848 Rp.6.994.729 Rp.2.785.119 Rp.265.833.207
149 Rp.9.779.848 Rp.7.066.134 Rp.2.713.714 Rp.258.767.073
150 Rp.9.779.848 Rp.7.138.267 Rp.2.641.581 Rp.251.628.806
151 Rp.9.779.848 Rp.7.211.137 Rp.2.568.711 Rp.244.417.669
152 Rp.9.779.848 Rp.7.284.751 Rp.2.495.097 Rp.237.132.918
153 Rp.9.779.848 Rp.7.359.116 Rp.2.420.732 Rp.229.773.802
154 Rp.9.779.848 Rp.7.434.240 Rp.2.345.608 Rp.222.339.562
155 Rp.9.779.848 Rp.7.510.132 Rp.2.269.716 Rp.214.829.430
156 Rp.9.779.848 Rp.7.586.798 Rp.2.193.050 Rp.207.242.632
157 Rp.9.779.848 Rp.7.664.246 Rp.2.115.602 Rp.199.578.386
158 Rp.9.779.848 Rp.7.742.485 Rp.2.037.363 Rp.191.835.901
159 Rp.9.779.848 Rp.7.821.523 Rp.1.958.325 Rp.184.014.378
160 Rp.9.779.848 Rp.7.901.368 Rp.1.878.480 Rp.176.113.010
161 Rp.9.779.848 Rp.7.982.028 Rp.1.797.820 Rp.168.130.982
162 Rp.9.779.848 Rp.8.063.511 Rp.1.716.337 Rp.160.067.471
163 Rp.9.779.848 Rp.8.145.826 Rp.1.634.022 Rp.151.921.645
164 Rp.9.779.848 Rp.8.228.981 Rp.1.550.867 Rp.143.692.664
165 Rp.9.779.848 Rp.8.312.985 Rp.1.466.863 Rp.135.379.679
166 Rp.9.779.848 Rp.8.397.847 Rp.1.382.001 Rp.126.981.832
167 Rp.9.779.848 Rp.8.483.575 Rp.1.296.273 Rp.118.498.257
168 Rp.9.779.848 Rp.8.570.178 Rp.1.209.670 Rp.109.928.079
169 Rp.9.779.848 Rp.8.657.666 Rp.1.122.182 Rp.101.270.413
170 Rp.9.779.848 Rp.8.746.046 Rp.1.033.802 Rp.92.524.367
171 Rp.9.779.848 Rp.8.835.328 Rp.944.520 Rp.83.689.039
172 Rp.9.779.848 Rp.8.925.522 Rp.854.326 Rp.74.763.517
173 Rp.9.779.848 Rp.9.016.637 Rp.763.211 Rp.65.746.880
174 Rp.9.779.848 Rp.9.108.682 Rp.671.166 Rp.56.638.198
175 Rp.9.779.848 Rp.9.201.666 Rp.578.182 Rp.47.436.532
176 Rp.9.779.848 Rp.9.295.600 Rp.484.248 Rp.38.140.932
177 Rp.9.779.848 Rp.9.390.493 Rp.389.355 Rp.28.750.439
178 Rp.9.779.848 Rp.9.486.354 Rp.293.494 Rp.19.264.085
179 Rp.9.779.848 Rp.9.583.194 Rp.196.654 Rp.9.680.891
180 Rp.9.779.848 Rp.9.680.891 Rp.98.826 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • TANAH Dijual
    di Tangerang
    Rp1,02mily
    TANAH Dijual
    di Tangerang
    Rp1,02mily
    • 90
    Lihat Rincian
    Rp1,02mily
  • RUMAH Dijual
    di Tangerang
    Rp1,37mily
    RUMAH Dijual
    di Tangerang
    Rp1,37mily
    • 4
    • 2
    • 32
    • 90
    Lihat Rincian
    Rp1,37mily
  • RUMAH Dijual
    di Tangerang
    Rp1,47mily
    RUMAH Dijual
    di Tangerang
    Rp1,47mily
    • 3
    • 2
    • 77
    • 70
    Lihat Rincian
    Rp1,47mily
  • RUMAH Dijual
    di Tangerang
    Rp1,38mily
    RUMAH Dijual
    di Tangerang
    Rp1,38mily
    • 4
    • 2
    • 32
    • 90
    Lihat Rincian
    Rp1,38mily
  • TANAH Dijual
    di Tangerang
    Rp1,79mily
    TANAH Dijual
    di Tangerang
    Rp1,79mily
    • 143
    Lihat Rincian
    Rp1,79mily
  • TANAH Dijual
    di Tangerang
    Rp2,59mily
    TANAH Dijual
    di Tangerang
    Rp2,59mily
    • 208
    Lihat Rincian
    Rp2,59mily
  • KOST Dijual
    di Tangerang
    Rp1,03mily
    KOST Dijual
    di Tangerang
    Rp1,03mily
    • 6
    • 2
    • 34
    • 89
    Lihat Rincian
    Rp1,03mily
  • TANAH Dijual
    di Tangerang
    Rp1,36mily
    TANAH Dijual
    di Tangerang
    Rp1,36mily
    • 115
    Lihat Rincian
    Rp1,36mily

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