Rumah Depok Cocok Untuk Usaha

jl Bhineka Bhineka Jalan bhineka no 8 pasir gunung selatan kelapa dua cimanggis depok kelapa dua depok cimanggis Cimanggis Depok Jawa Barat

Rp6,1mily
Bisa Nego
KPR: 50,9jt/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.6.100.000.000 Dana Tunai yang Harus Disiapkan Rp.1.830.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.4.880.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.50.958.165 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.58.045.609 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.5.313.061.652
Total Pembayaran
Rp.12.071.861.652 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.4.880.000.000
1 Rp.50.958.165 Rp.12.324.832 Rp.38.633.333 Rp.4.867.675.168
2 Rp.50.958.165 Rp.12.422.403 Rp.38.535.762 Rp.4.855.252.765
3 Rp.50.958.165 Rp.12.520.747 Rp.38.437.418 Rp.4.842.732.018
4 Rp.50.958.165 Rp.12.619.870 Rp.38.338.295 Rp.4.830.112.148
5 Rp.50.958.165 Rp.12.719.777 Rp.38.238.388 Rp.4.817.392.371
6 Rp.50.958.165 Rp.12.820.475 Rp.38.137.690 Rp.4.804.571.896
7 Rp.50.958.165 Rp.12.921.971 Rp.38.036.194 Rp.4.791.649.925
8 Rp.50.958.165 Rp.13.024.270 Rp.37.933.895 Rp.4.778.625.655
9 Rp.50.958.165 Rp.13.127.379 Rp.37.830.786 Rp.4.765.498.276
10 Rp.50.958.165 Rp.13.231.304 Rp.37.726.861 Rp.4.752.266.972
11 Rp.50.958.165 Rp.13.336.051 Rp.37.622.114 Rp.4.738.930.921
12 Rp.50.958.165 Rp.13.441.629 Rp.37.516.536 Rp.4.725.489.292
13 Rp.50.958.165 Rp.13.548.041 Rp.37.410.124 Rp.4.711.941.251
14 Rp.50.958.165 Rp.13.655.297 Rp.37.302.868 Rp.4.698.285.954
15 Rp.50.958.165 Rp.13.763.401 Rp.37.194.764 Rp.4.684.522.553
16 Rp.50.958.165 Rp.13.872.361 Rp.37.085.804 Rp.4.670.650.192
17 Rp.50.958.165 Rp.13.982.184 Rp.36.975.981 Rp.4.656.668.008
18 Rp.50.958.165 Rp.14.092.877 Rp.36.865.288 Rp.4.642.575.131
19 Rp.50.958.165 Rp.14.204.445 Rp.36.753.720 Rp.4.628.370.686
20 Rp.50.958.165 Rp.14.316.897 Rp.36.641.268 Rp.4.614.053.789
21 Rp.50.958.165 Rp.14.430.239 Rp.36.527.926 Rp.4.599.623.550
22 Rp.50.958.165 Rp.14.544.479 Rp.36.413.686 Rp.4.585.079.071
23 Rp.50.958.165 Rp.14.659.622 Rp.36.298.543 Rp.4.570.419.449
24 Rp.50.958.165 Rp.14.775.678 Rp.36.182.487 Rp.4.555.643.771
25 Rp.50.958.165 Rp.14.892.652 Rp.36.065.513 Rp.4.540.751.119
26 Rp.50.958.165 Rp.15.010.552 Rp.35.947.613 Rp.4.525.740.567
27 Rp.50.958.165 Rp.15.129.386 Rp.35.828.779 Rp.4.510.611.181
28 Rp.50.958.165 Rp.15.249.160 Rp.35.709.005 Rp.4.495.362.021
29 Rp.50.958.165 Rp.15.369.882 Rp.35.588.283 Rp.4.479.992.139
30 Rp.50.958.165 Rp.15.491.561 Rp.35.466.604 Rp.4.464.500.578
31 Rp.50.958.165 Rp.15.614.202 Rp.35.343.963 Rp.4.448.886.376
32 Rp.50.958.165 Rp.15.737.815 Rp.35.220.350 Rp.4.433.148.561
33 Rp.50.958.165 Rp.15.862.406 Rp.35.095.759 Rp.4.417.286.155
34 Rp.50.958.165 Rp.15.987.983 Rp.34.970.182 Rp.4.401.298.172
35 Rp.50.958.165 Rp.16.114.554 Rp.34.843.611 Rp.4.385.183.618
36 Rp.50.958.165 Rp.16.242.128 Rp.34.716.037 Rp.4.368.941.490
37 Rp.58.045.609 Rp.13.445.998 Rp.44.599.611 Rp.4.355.495.492
38 Rp.58.045.609 Rp.13.583.259 Rp.44.462.350 Rp.4.341.912.233
39 Rp.58.045.609 Rp.13.721.922 Rp.44.323.687 Rp.4.328.190.311
40 Rp.58.045.609 Rp.13.862.000 Rp.44.183.609 Rp.4.314.328.311
41 Rp.58.045.609 Rp.14.003.507 Rp.44.042.102 Rp.4.300.324.804
42 Rp.58.045.609 Rp.14.146.460 Rp.43.899.149 Rp.4.286.178.344
43 Rp.58.045.609 Rp.14.290.872 Rp.43.754.737 Rp.4.271.887.472
44 Rp.58.045.609 Rp.14.436.758 Rp.43.608.851 Rp.4.257.450.714
45 Rp.58.045.609 Rp.14.584.133 Rp.43.461.476 Rp.4.242.866.581
46 Rp.58.045.609 Rp.14.733.013 Rp.43.312.596 Rp.4.228.133.568
47 Rp.58.045.609 Rp.14.883.412 Rp.43.162.197 Rp.4.213.250.156
48 Rp.58.045.609 Rp.15.035.347 Rp.43.010.262 Rp.4.198.214.809
49 Rp.58.045.609 Rp.15.188.833 Rp.42.856.776 Rp.4.183.025.976
50 Rp.58.045.609 Rp.15.343.885 Rp.42.701.724 Rp.4.167.682.091
51 Rp.58.045.609 Rp.15.500.521 Rp.42.545.088 Rp.4.152.181.570
52 Rp.58.045.609 Rp.15.658.755 Rp.42.386.854 Rp.4.136.522.815
53 Rp.58.045.609 Rp.15.818.605 Rp.42.227.004 Rp.4.120.704.210
54 Rp.58.045.609 Rp.15.980.087 Rp.42.065.522 Rp.4.104.724.123
55 Rp.58.045.609 Rp.16.143.217 Rp.41.902.392 Rp.4.088.580.906
56 Rp.58.045.609 Rp.16.308.012 Rp.41.737.597 Rp.4.072.272.894
57 Rp.58.045.609 Rp.16.474.490 Rp.41.571.119 Rp.4.055.798.404
58 Rp.58.045.609 Rp.16.642.667 Rp.41.402.942 Rp.4.039.155.737
59 Rp.58.045.609 Rp.16.812.561 Rp.41.233.048 Rp.4.022.343.176
60 Rp.58.045.609 Rp.16.984.189 Rp.41.061.420 Rp.4.005.358.987
61 Rp.58.045.609 Rp.17.157.569 Rp.40.888.040 Rp.3.988.201.418
62 Rp.58.045.609 Rp.17.332.720 Rp.40.712.889 Rp.3.970.868.698
63 Rp.58.045.609 Rp.17.509.658 Rp.40.535.951 Rp.3.953.359.040
64 Rp.58.045.609 Rp.17.688.402 Rp.40.357.207 Rp.3.935.670.638
65 Rp.58.045.609 Rp.17.868.971 Rp.40.176.638 Rp.3.917.801.667
66 Rp.58.045.609 Rp.18.051.384 Rp.39.994.225 Rp.3.899.750.283
67 Rp.58.045.609 Rp.18.235.658 Rp.39.809.951 Rp.3.881.514.625
68 Rp.58.045.609 Rp.18.421.814 Rp.39.623.795 Rp.3.863.092.811
69 Rp.58.045.609 Rp.18.609.870 Rp.39.435.739 Rp.3.844.482.941
70 Rp.58.045.609 Rp.18.799.846 Rp.39.245.763 Rp.3.825.683.095
71 Rp.58.045.609 Rp.18.991.761 Rp.39.053.848 Rp.3.806.691.334
72 Rp.58.045.609 Rp.19.185.635 Rp.38.859.974 Rp.3.787.505.699
73 Rp.58.045.609 Rp.19.381.488 Rp.38.664.121 Rp.3.768.124.211
74 Rp.58.045.609 Rp.19.579.341 Rp.38.466.268 Rp.3.748.544.870
75 Rp.58.045.609 Rp.19.779.213 Rp.38.266.396 Rp.3.728.765.657
76 Rp.58.045.609 Rp.19.981.126 Rp.38.064.483 Rp.3.708.784.531
77 Rp.58.045.609 Rp.20.185.100 Rp.37.860.509 Rp.3.688.599.431
78 Rp.58.045.609 Rp.20.391.156 Rp.37.654.453 Rp.3.668.208.275
79 Rp.58.045.609 Rp.20.599.316 Rp.37.446.293 Rp.3.647.608.959
80 Rp.58.045.609 Rp.20.809.601 Rp.37.236.008 Rp.3.626.799.358
81 Rp.58.045.609 Rp.21.022.032 Rp.37.023.577 Rp.3.605.777.326
82 Rp.58.045.609 Rp.21.236.632 Rp.36.808.977 Rp.3.584.540.694
83 Rp.58.045.609 Rp.21.453.423 Rp.36.592.186 Rp.3.563.087.271
84 Rp.58.045.609 Rp.21.672.426 Rp.36.373.183 Rp.3.541.414.845
85 Rp.58.045.609 Rp.21.893.666 Rp.36.151.943 Rp.3.519.521.179
86 Rp.58.045.609 Rp.22.117.164 Rp.35.928.445 Rp.3.497.404.015
87 Rp.58.045.609 Rp.22.342.943 Rp.35.702.666 Rp.3.475.061.072
88 Rp.58.045.609 Rp.22.571.027 Rp.35.474.582 Rp.3.452.490.045
89 Rp.58.045.609 Rp.22.801.440 Rp.35.244.169 Rp.3.429.688.605
90 Rp.58.045.609 Rp.23.034.204 Rp.35.011.405 Rp.3.406.654.401
91 Rp.58.045.609 Rp.23.269.345 Rp.34.776.264 Rp.3.383.385.056
92 Rp.58.045.609 Rp.23.506.887 Rp.34.538.722 Rp.3.359.878.169
93 Rp.58.045.609 Rp.23.746.853 Rp.34.298.756 Rp.3.336.131.316
94 Rp.58.045.609 Rp.23.989.268 Rp.34.056.341 Rp.3.312.142.048
95 Rp.58.045.609 Rp.24.234.159 Rp.33.811.450 Rp.3.287.907.889
96 Rp.58.045.609 Rp.24.481.549 Rp.33.564.060 Rp.3.263.426.340
97 Rp.58.045.609 Rp.24.731.465 Rp.33.314.144 Rp.3.238.694.875
98 Rp.58.045.609 Rp.24.983.932 Rp.33.061.677 Rp.3.213.710.943
99 Rp.58.045.609 Rp.25.238.976 Rp.32.806.633 Rp.3.188.471.967
100 Rp.58.045.609 Rp.25.496.624 Rp.32.548.985 Rp.3.162.975.343
101 Rp.58.045.609 Rp.25.756.902 Rp.32.288.707 Rp.3.137.218.441
102 Rp.58.045.609 Rp.26.019.837 Rp.32.025.772 Rp.3.111.198.604
103 Rp.58.045.609 Rp.26.285.457 Rp.31.760.152 Rp.3.084.913.147
104 Rp.58.045.609 Rp.26.553.787 Rp.31.491.822 Rp.3.058.359.360
105 Rp.58.045.609 Rp.26.824.857 Rp.31.220.752 Rp.3.031.534.503
106 Rp.58.045.609 Rp.27.098.694 Rp.30.946.915 Rp.3.004.435.809
107 Rp.58.045.609 Rp.27.375.327 Rp.30.670.282 Rp.2.977.060.482
108 Rp.58.045.609 Rp.27.654.783 Rp.30.390.826 Rp.2.949.405.699
109 Rp.58.045.609 Rp.27.937.092 Rp.30.108.517 Rp.2.921.468.607
110 Rp.58.045.609 Rp.28.222.284 Rp.29.823.325 Rp.2.893.246.323
111 Rp.58.045.609 Rp.28.510.386 Rp.29.535.223 Rp.2.864.735.937
112 Rp.58.045.609 Rp.28.801.430 Rp.29.244.179 Rp.2.835.934.507
113 Rp.58.045.609 Rp.29.095.444 Rp.28.950.165 Rp.2.806.839.063
114 Rp.58.045.609 Rp.29.392.460 Rp.28.653.149 Rp.2.777.446.603
115 Rp.58.045.609 Rp.29.692.508 Rp.28.353.101 Rp.2.747.754.095
116 Rp.58.045.609 Rp.29.995.619 Rp.28.049.990 Rp.2.717.758.476
117 Rp.58.045.609 Rp.30.301.825 Rp.27.743.784 Rp.2.687.456.651
118 Rp.58.045.609 Rp.30.611.156 Rp.27.434.453 Rp.2.656.845.495
119 Rp.58.045.609 Rp.30.923.645 Rp.27.121.964 Rp.2.625.921.850
120 Rp.58.045.609 Rp.31.239.323 Rp.26.806.286 Rp.2.594.682.527
121 Rp.58.045.609 Rp.31.558.225 Rp.26.487.384 Rp.2.563.124.302
122 Rp.58.045.609 Rp.31.880.382 Rp.26.165.227 Rp.2.531.243.920
123 Rp.58.045.609 Rp.32.205.827 Rp.25.839.782 Rp.2.499.038.093
124 Rp.58.045.609 Rp.32.534.595 Rp.25.511.014 Rp.2.466.503.498
125 Rp.58.045.609 Rp.32.866.719 Rp.25.178.890 Rp.2.433.636.779
126 Rp.58.045.609 Rp.33.202.234 Rp.24.843.375 Rp.2.400.434.545
127 Rp.58.045.609 Rp.33.541.173 Rp.24.504.436 Rp.2.366.893.372
128 Rp.58.045.609 Rp.33.883.572 Rp.24.162.037 Rp.2.333.009.800
129 Rp.58.045.609 Rp.34.229.467 Rp.23.816.142 Rp.2.298.780.333
130 Rp.58.045.609 Rp.34.578.893 Rp.23.466.716 Rp.2.264.201.440
131 Rp.58.045.609 Rp.34.931.886 Rp.23.113.723 Rp.2.229.269.554
132 Rp.58.045.609 Rp.35.288.482 Rp.22.757.127 Rp.2.193.981.072
133 Rp.58.045.609 Rp.35.648.719 Rp.22.396.890 Rp.2.158.332.353
134 Rp.58.045.609 Rp.36.012.633 Rp.22.032.976 Rp.2.122.319.720
135 Rp.58.045.609 Rp.36.380.262 Rp.21.665.347 Rp.2.085.939.458
136 Rp.58.045.609 Rp.36.751.644 Rp.21.293.965 Rp.2.049.187.814
137 Rp.58.045.609 Rp.37.126.817 Rp.20.918.792 Rp.2.012.060.997
138 Rp.58.045.609 Rp.37.505.820 Rp.20.539.789 Rp.1.974.555.177
139 Rp.58.045.609 Rp.37.888.692 Rp.20.156.917 Rp.1.936.666.485
140 Rp.58.045.609 Rp.38.275.472 Rp.19.770.137 Rp.1.898.391.013
141 Rp.58.045.609 Rp.38.666.201 Rp.19.379.408 Rp.1.859.724.812
142 Rp.58.045.609 Rp.39.060.918 Rp.18.984.691 Rp.1.820.663.894
143 Rp.58.045.609 Rp.39.459.665 Rp.18.585.944 Rp.1.781.204.229
144 Rp.58.045.609 Rp.39.862.482 Rp.18.183.127 Rp.1.741.341.747
145 Rp.58.045.609 Rp.40.269.412 Rp.17.776.197 Rp.1.701.072.335
146 Rp.58.045.609 Rp.40.680.496 Rp.17.365.113 Rp.1.660.391.839
147 Rp.58.045.609 Rp.41.095.776 Rp.16.949.833 Rp.1.619.296.063
148 Rp.58.045.609 Rp.41.515.295 Rp.16.530.314 Rp.1.577.780.768
149 Rp.58.045.609 Rp.41.939.097 Rp.16.106.512 Rp.1.535.841.671
150 Rp.58.045.609 Rp.42.367.225 Rp.15.678.384 Rp.1.493.474.446
151 Rp.58.045.609 Rp.42.799.724 Rp.15.245.885 Rp.1.450.674.722
152 Rp.58.045.609 Rp.43.236.638 Rp.14.808.971 Rp.1.407.438.084
153 Rp.58.045.609 Rp.43.678.012 Rp.14.367.597 Rp.1.363.760.072
154 Rp.58.045.609 Rp.44.123.892 Rp.13.921.717 Rp.1.319.636.180
155 Rp.58.045.609 Rp.44.574.323 Rp.13.471.286 Rp.1.275.061.857
156 Rp.58.045.609 Rp.45.029.353 Rp.13.016.256 Rp.1.230.032.504
157 Rp.58.045.609 Rp.45.489.027 Rp.12.556.582 Rp.1.184.543.477
158 Rp.58.045.609 Rp.45.953.394 Rp.12.092.215 Rp.1.138.590.083
159 Rp.58.045.609 Rp.46.422.502 Rp.11.623.107 Rp.1.092.167.581
160 Rp.58.045.609 Rp.46.896.398 Rp.11.149.211 Rp.1.045.271.183
161 Rp.58.045.609 Rp.47.375.132 Rp.10.670.477 Rp.997.896.051
162 Rp.58.045.609 Rp.47.858.753 Rp.10.186.856 Rp.950.037.298
163 Rp.58.045.609 Rp.48.347.312 Rp.9.698.297 Rp.901.689.986
164 Rp.58.045.609 Rp.48.840.857 Rp.9.204.752 Rp.852.849.129
165 Rp.58.045.609 Rp.49.339.441 Rp.8.706.168 Rp.803.509.688
166 Rp.58.045.609 Rp.49.843.114 Rp.8.202.495 Rp.753.666.574
167 Rp.58.045.609 Rp.50.351.929 Rp.7.693.680 Rp.703.314.645
168 Rp.58.045.609 Rp.50.865.939 Rp.7.179.670 Rp.652.448.706
169 Rp.58.045.609 Rp.51.385.195 Rp.6.660.414 Rp.601.063.511
170 Rp.58.045.609 Rp.51.909.752 Rp.6.135.857 Rp.549.153.759
171 Rp.58.045.609 Rp.52.439.664 Rp.5.605.945 Rp.496.714.095
172 Rp.58.045.609 Rp.52.974.986 Rp.5.070.623 Rp.443.739.109
173 Rp.58.045.609 Rp.53.515.772 Rp.4.529.837 Rp.390.223.337
174 Rp.58.045.609 Rp.54.062.079 Rp.3.983.530 Rp.336.161.258
175 Rp.58.045.609 Rp.54.613.963 Rp.3.431.646 Rp.281.547.295
176 Rp.58.045.609 Rp.55.171.480 Rp.2.874.129 Rp.226.375.815
177 Rp.58.045.609 Rp.55.734.689 Rp.2.310.920 Rp.170.641.126
178 Rp.58.045.609 Rp.56.303.648 Rp.1.741.961 Rp.114.337.478
179 Rp.58.045.609 Rp.56.878.414 Rp.1.167.195 Rp.57.459.064
180 Rp.58.045.609 Rp.57.459.064 Rp.586.561 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Depok
    Rp1,7mily
    RUKO Dijual
    di Depok
    Rp1,7mily
    • 120
    • 180
    Lihat Rincian
    Rp1,7mily
  • TANAH Dijual
    di Depok
    Rp1,85mily
    TANAH Dijual
    di Depok
    Rp1,85mily
    • 1326
    Lihat Rincian
    Rp1,85mily
  • RUMAH Dijual
    di Depok
    Rp920jt
    RUMAH Dijual
    di Depok
    Rp920jt
    • 3
    • 2
    • 100
    • 69
    Lihat Rincian
    Rp920jt
  • RUMAH Dijual
    di Depok
    Rp1,74mily
    RUMAH Dijual
    di Depok
    Rp1,74mily
    • 2
    • 2
    • 128
    • 82
    Lihat Rincian
    Rp1,74mily
  • RUMAH Dijual
    di Depok
    Rp1,5mily
    RUMAH Dijual
    di Depok
    Rp1,5mily
    • 3
    • 2
    • 119
    • 110
    Lihat Rincian
    Rp1,5mily
  • TANAH Dijual
    di Depok
    Rp135jt
    TANAH Dijual
    di Depok
    Rp135jt
    • 80
    Lihat Rincian
    Rp135jt
  • RUMAH Dijual
    di Depok
    Rp1,44mily
    RUMAH Dijual
    di Depok
    Rp1,44mily
    • 3
    • 2
    • 186
    • 110
    Lihat Rincian
    Rp1,44mily
  • RUMAH Dijual
    di Depok
    Rp595jt
    RUMAH Dijual
    di Depok
    Rp595jt
    • 2
    • 1
    • 104
    • 75
    Lihat Rincian
    Rp595jt

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