Rumah Depok Cocok Untuk Usaha

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

Rp5,9mily
Bisa Nego
KPR: 49,2jt/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.5.900.000.000 Dana Tunai yang Harus Disiapkan Rp.1.770.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.4.720.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.49.287.405 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.56.142.475 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.5.138.862.857
Total Pembayaran
Rp.11.676.062.857 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.4.720.000.000
1 Rp.49.287.405 Rp.11.920.738 Rp.37.366.667 Rp.4.708.079.262
2 Rp.49.287.405 Rp.12.015.111 Rp.37.272.294 Rp.4.696.064.151
3 Rp.49.287.405 Rp.12.110.230 Rp.37.177.175 Rp.4.683.953.921
4 Rp.49.287.405 Rp.12.206.103 Rp.37.081.302 Rp.4.671.747.818
5 Rp.49.287.405 Rp.12.302.735 Rp.36.984.670 Rp.4.659.445.083
6 Rp.49.287.405 Rp.12.400.131 Rp.36.887.274 Rp.4.647.044.952
7 Rp.49.287.405 Rp.12.498.299 Rp.36.789.106 Rp.4.634.546.653
8 Rp.49.287.405 Rp.12.597.244 Rp.36.690.161 Rp.4.621.949.409
9 Rp.49.287.405 Rp.12.696.972 Rp.36.590.433 Rp.4.609.252.437
10 Rp.49.287.405 Rp.12.797.490 Rp.36.489.915 Rp.4.596.454.947
11 Rp.49.287.405 Rp.12.898.803 Rp.36.388.602 Rp.4.583.556.144
12 Rp.49.287.405 Rp.13.000.919 Rp.36.286.486 Rp.4.570.555.225
13 Rp.49.287.405 Rp.13.103.843 Rp.36.183.562 Rp.4.557.451.382
14 Rp.49.287.405 Rp.13.207.582 Rp.36.079.823 Rp.4.544.243.800
15 Rp.49.287.405 Rp.13.312.142 Rp.35.975.263 Rp.4.530.931.658
16 Rp.49.287.405 Rp.13.417.529 Rp.35.869.876 Rp.4.517.514.129
17 Rp.49.287.405 Rp.13.523.751 Rp.35.763.654 Rp.4.503.990.378
18 Rp.49.287.405 Rp.13.630.815 Rp.35.656.590 Rp.4.490.359.563
19 Rp.49.287.405 Rp.13.738.725 Rp.35.548.680 Rp.4.476.620.838
20 Rp.49.287.405 Rp.13.847.490 Rp.35.439.915 Rp.4.462.773.348
21 Rp.49.287.405 Rp.13.957.116 Rp.35.330.289 Rp.4.448.816.232
22 Rp.49.287.405 Rp.14.067.610 Rp.35.219.795 Rp.4.434.748.622
23 Rp.49.287.405 Rp.14.178.978 Rp.35.108.427 Rp.4.420.569.644
24 Rp.49.287.405 Rp.14.291.229 Rp.34.996.176 Rp.4.406.278.415
25 Rp.49.287.405 Rp.14.404.368 Rp.34.883.037 Rp.4.391.874.047
26 Rp.49.287.405 Rp.14.518.402 Rp.34.769.003 Rp.4.377.355.645
27 Rp.49.287.405 Rp.14.633.339 Rp.34.654.066 Rp.4.362.722.306
28 Rp.49.287.405 Rp.14.749.187 Rp.34.538.218 Rp.4.347.973.119
29 Rp.49.287.405 Rp.14.865.951 Rp.34.421.454 Rp.4.333.107.168
30 Rp.49.287.405 Rp.14.983.640 Rp.34.303.765 Rp.4.318.123.528
31 Rp.49.287.405 Rp.15.102.260 Rp.34.185.145 Rp.4.303.021.268
32 Rp.49.287.405 Rp.15.221.820 Rp.34.065.585 Rp.4.287.799.448
33 Rp.49.287.405 Rp.15.342.326 Rp.33.945.079 Rp.4.272.457.122
34 Rp.49.287.405 Rp.15.463.786 Rp.33.823.619 Rp.4.256.993.336
35 Rp.49.287.405 Rp.15.586.208 Rp.33.701.197 Rp.4.241.407.128
36 Rp.49.287.405 Rp.15.709.599 Rp.33.577.806 Rp.4.225.697.529
37 Rp.56.142.475 Rp.13.005.146 Rp.43.137.329 Rp.4.212.692.383
38 Rp.56.142.475 Rp.13.137.907 Rp.43.004.568 Rp.4.199.554.476
39 Rp.56.142.475 Rp.13.272.023 Rp.42.870.452 Rp.4.186.282.453
40 Rp.56.142.475 Rp.13.407.508 Rp.42.734.967 Rp.4.172.874.945
41 Rp.56.142.475 Rp.13.544.377 Rp.42.598.098 Rp.4.159.330.568
42 Rp.56.142.475 Rp.13.682.642 Rp.42.459.833 Rp.4.145.647.926
43 Rp.56.142.475 Rp.13.822.319 Rp.42.320.156 Rp.4.131.825.607
44 Rp.56.142.475 Rp.13.963.422 Rp.42.179.053 Rp.4.117.862.185
45 Rp.56.142.475 Rp.14.105.965 Rp.42.036.510 Rp.4.103.756.220
46 Rp.56.142.475 Rp.14.249.964 Rp.41.892.511 Rp.4.089.506.256
47 Rp.56.142.475 Rp.14.395.432 Rp.41.747.043 Rp.4.075.110.824
48 Rp.56.142.475 Rp.14.542.385 Rp.41.600.090 Rp.4.060.568.439
49 Rp.56.142.475 Rp.14.690.839 Rp.41.451.636 Rp.4.045.877.600
50 Rp.56.142.475 Rp.14.840.808 Rp.41.301.667 Rp.4.031.036.792
51 Rp.56.142.475 Rp.14.992.308 Rp.41.150.167 Rp.4.016.044.484
52 Rp.56.142.475 Rp.15.145.354 Rp.40.997.121 Rp.4.000.899.130
53 Rp.56.142.475 Rp.15.299.963 Rp.40.842.512 Rp.3.985.599.167
54 Rp.56.142.475 Rp.15.456.150 Rp.40.686.325 Rp.3.970.143.017
55 Rp.56.142.475 Rp.15.613.932 Rp.40.528.543 Rp.3.954.529.085
56 Rp.56.142.475 Rp.15.773.324 Rp.40.369.151 Rp.3.938.755.761
57 Rp.56.142.475 Rp.15.934.343 Rp.40.208.132 Rp.3.922.821.418
58 Rp.56.142.475 Rp.16.097.006 Rp.40.045.469 Rp.3.906.724.412
59 Rp.56.142.475 Rp.16.261.330 Rp.39.881.145 Rp.3.890.463.082
60 Rp.56.142.475 Rp.16.427.331 Rp.39.715.144 Rp.3.874.035.751
61 Rp.56.142.475 Rp.16.595.027 Rp.39.547.448 Rp.3.857.440.724
62 Rp.56.142.475 Rp.16.764.434 Rp.39.378.041 Rp.3.840.676.290
63 Rp.56.142.475 Rp.16.935.571 Rp.39.206.904 Rp.3.823.740.719
64 Rp.56.142.475 Rp.17.108.455 Rp.39.034.020 Rp.3.806.632.264
65 Rp.56.142.475 Rp.17.283.104 Rp.38.859.371 Rp.3.789.349.160
66 Rp.56.142.475 Rp.17.459.536 Rp.38.682.939 Rp.3.771.889.624
67 Rp.56.142.475 Rp.17.637.768 Rp.38.504.707 Rp.3.754.251.856
68 Rp.56.142.475 Rp.17.817.821 Rp.38.324.654 Rp.3.736.434.035
69 Rp.56.142.475 Rp.17.999.711 Rp.38.142.764 Rp.3.718.434.324
70 Rp.56.142.475 Rp.18.183.458 Rp.37.959.017 Rp.3.700.250.866
71 Rp.56.142.475 Rp.18.369.081 Rp.37.773.394 Rp.3.681.881.785
72 Rp.56.142.475 Rp.18.556.598 Rp.37.585.877 Rp.3.663.325.187
73 Rp.56.142.475 Rp.18.746.030 Rp.37.396.445 Rp.3.644.579.157
74 Rp.56.142.475 Rp.18.937.396 Rp.37.205.079 Rp.3.625.641.761
75 Rp.56.142.475 Rp.19.130.715 Rp.37.011.760 Rp.3.606.511.046
76 Rp.56.142.475 Rp.19.326.008 Rp.36.816.467 Rp.3.587.185.038
77 Rp.56.142.475 Rp.19.523.294 Rp.36.619.181 Rp.3.567.661.744
78 Rp.56.142.475 Rp.19.722.595 Rp.36.419.880 Rp.3.547.939.149
79 Rp.56.142.475 Rp.19.923.930 Rp.36.218.545 Rp.3.528.015.219
80 Rp.56.142.475 Rp.20.127.320 Rp.36.015.155 Rp.3.507.887.899
81 Rp.56.142.475 Rp.20.332.786 Rp.35.809.689 Rp.3.487.555.113
82 Rp.56.142.475 Rp.20.540.350 Rp.35.602.125 Rp.3.467.014.763
83 Rp.56.142.475 Rp.20.750.033 Rp.35.392.442 Rp.3.446.264.730
84 Rp.56.142.475 Rp.20.961.856 Rp.35.180.619 Rp.3.425.302.874
85 Rp.56.142.475 Rp.21.175.841 Rp.34.966.634 Rp.3.404.127.033
86 Rp.56.142.475 Rp.21.392.012 Rp.34.750.463 Rp.3.382.735.021
87 Rp.56.142.475 Rp.21.610.388 Rp.34.532.087 Rp.3.361.124.633
88 Rp.56.142.475 Rp.21.830.994 Rp.34.311.481 Rp.3.339.293.639
89 Rp.56.142.475 Rp.22.053.852 Rp.34.088.623 Rp.3.317.239.787
90 Rp.56.142.475 Rp.22.278.986 Rp.33.863.489 Rp.3.294.960.801
91 Rp.56.142.475 Rp.22.506.417 Rp.33.636.058 Rp.3.272.454.384
92 Rp.56.142.475 Rp.22.736.170 Rp.33.406.305 Rp.3.249.718.214
93 Rp.56.142.475 Rp.22.968.268 Rp.33.174.207 Rp.3.226.749.946
94 Rp.56.142.475 Rp.23.202.736 Rp.32.939.739 Rp.3.203.547.210
95 Rp.56.142.475 Rp.23.439.597 Rp.32.702.878 Rp.3.180.107.613
96 Rp.56.142.475 Rp.23.678.876 Rp.32.463.599 Rp.3.156.428.737
97 Rp.56.142.475 Rp.23.920.598 Rp.32.221.877 Rp.3.132.508.139
98 Rp.56.142.475 Rp.24.164.788 Rp.31.977.687 Rp.3.108.343.351
99 Rp.56.142.475 Rp.24.411.470 Rp.31.731.005 Rp.3.083.931.881
100 Rp.56.142.475 Rp.24.660.670 Rp.31.481.805 Rp.3.059.271.211
101 Rp.56.142.475 Rp.24.912.415 Rp.31.230.060 Rp.3.034.358.796
102 Rp.56.142.475 Rp.25.166.729 Rp.30.975.746 Rp.3.009.192.067
103 Rp.56.142.475 Rp.25.423.639 Rp.30.718.836 Rp.2.983.768.428
104 Rp.56.142.475 Rp.25.683.172 Rp.30.459.303 Rp.2.958.085.256
105 Rp.56.142.475 Rp.25.945.355 Rp.30.197.120 Rp.2.932.139.901
106 Rp.56.142.475 Rp.26.210.214 Rp.29.932.261 Rp.2.905.929.687
107 Rp.56.142.475 Rp.26.477.776 Rp.29.664.699 Rp.2.879.451.911
108 Rp.56.142.475 Rp.26.748.070 Rp.29.394.405 Rp.2.852.703.841
109 Rp.56.142.475 Rp.27.021.123 Rp.29.121.352 Rp.2.825.682.718
110 Rp.56.142.475 Rp.27.296.964 Rp.28.845.511 Rp.2.798.385.754
111 Rp.56.142.475 Rp.27.575.620 Rp.28.566.855 Rp.2.770.810.134
112 Rp.56.142.475 Rp.27.857.122 Rp.28.285.353 Rp.2.742.953.012
113 Rp.56.142.475 Rp.28.141.496 Rp.28.000.979 Rp.2.714.811.516
114 Rp.56.142.475 Rp.28.428.774 Rp.27.713.701 Rp.2.686.382.742
115 Rp.56.142.475 Rp.28.718.985 Rp.27.423.490 Rp.2.657.663.757
116 Rp.56.142.475 Rp.29.012.157 Rp.27.130.318 Rp.2.628.651.600
117 Rp.56.142.475 Rp.29.308.323 Rp.26.834.152 Rp.2.599.343.277
118 Rp.56.142.475 Rp.29.607.512 Rp.26.534.963 Rp.2.569.735.765
119 Rp.56.142.475 Rp.29.909.756 Rp.26.232.719 Rp.2.539.826.009
120 Rp.56.142.475 Rp.30.215.084 Rp.25.927.391 Rp.2.509.610.925
121 Rp.56.142.475 Rp.30.523.530 Rp.25.618.945 Rp.2.479.087.395
122 Rp.56.142.475 Rp.30.835.125 Rp.25.307.350 Rp.2.448.252.270
123 Rp.56.142.475 Rp.31.149.900 Rp.24.992.575 Rp.2.417.102.370
124 Rp.56.142.475 Rp.31.467.888 Rp.24.674.587 Rp.2.385.634.482
125 Rp.56.142.475 Rp.31.789.123 Rp.24.353.352 Rp.2.353.845.359
126 Rp.56.142.475 Rp.32.113.637 Rp.24.028.838 Rp.2.321.731.722
127 Rp.56.142.475 Rp.32.441.464 Rp.23.701.011 Rp.2.289.290.258
128 Rp.56.142.475 Rp.32.772.637 Rp.23.369.838 Rp.2.256.517.621
129 Rp.56.142.475 Rp.33.107.191 Rp.23.035.284 Rp.2.223.410.430
130 Rp.56.142.475 Rp.33.445.160 Rp.22.697.315 Rp.2.189.965.270
131 Rp.56.142.475 Rp.33.786.580 Rp.22.355.895 Rp.2.156.178.690
132 Rp.56.142.475 Rp.34.131.484 Rp.22.010.991 Rp.2.122.047.206
133 Rp.56.142.475 Rp.34.479.910 Rp.21.662.565 Rp.2.087.567.296
134 Rp.56.142.475 Rp.34.831.892 Rp.21.310.583 Rp.2.052.735.404
135 Rp.56.142.475 Rp.35.187.468 Rp.20.955.007 Rp.2.017.547.936
136 Rp.56.142.475 Rp.35.546.673 Rp.20.595.802 Rp.1.982.001.263
137 Rp.56.142.475 Rp.35.909.545 Rp.20.232.930 Rp.1.946.091.718
138 Rp.56.142.475 Rp.36.276.122 Rp.19.866.353 Rp.1.909.815.596
139 Rp.56.142.475 Rp.36.646.441 Rp.19.496.034 Rp.1.873.169.155
140 Rp.56.142.475 Rp.37.020.540 Rp.19.121.935 Rp.1.836.148.615
141 Rp.56.142.475 Rp.37.398.458 Rp.18.744.017 Rp.1.798.750.157
142 Rp.56.142.475 Rp.37.780.234 Rp.18.362.241 Rp.1.760.969.923
143 Rp.56.142.475 Rp.38.165.907 Rp.17.976.568 Rp.1.722.804.016
144 Rp.56.142.475 Rp.38.555.517 Rp.17.586.958 Rp.1.684.248.499
145 Rp.56.142.475 Rp.38.949.105 Rp.17.193.370 Rp.1.645.299.394
146 Rp.56.142.475 Rp.39.346.710 Rp.16.795.765 Rp.1.605.952.684
147 Rp.56.142.475 Rp.39.748.375 Rp.16.394.100 Rp.1.566.204.309
148 Rp.56.142.475 Rp.40.154.139 Rp.15.988.336 Rp.1.526.050.170
149 Rp.56.142.475 Rp.40.564.046 Rp.15.578.429 Rp.1.485.486.124
150 Rp.56.142.475 Rp.40.978.137 Rp.15.164.338 Rp.1.444.507.987
151 Rp.56.142.475 Rp.41.396.456 Rp.14.746.019 Rp.1.403.111.531
152 Rp.56.142.475 Rp.41.819.045 Rp.14.323.430 Rp.1.361.292.486
153 Rp.56.142.475 Rp.42.245.948 Rp.13.896.527 Rp.1.319.046.538
154 Rp.56.142.475 Rp.42.677.208 Rp.13.465.267 Rp.1.276.369.330
155 Rp.56.142.475 Rp.43.112.871 Rp.13.029.604 Rp.1.233.256.459
156 Rp.56.142.475 Rp.43.552.982 Rp.12.589.493 Rp.1.189.703.477
157 Rp.56.142.475 Rp.43.997.585 Rp.12.144.890 Rp.1.145.705.892
158 Rp.56.142.475 Rp.44.446.727 Rp.11.695.748 Rp.1.101.259.165
159 Rp.56.142.475 Rp.44.900.454 Rp.11.242.021 Rp.1.056.358.711
160 Rp.56.142.475 Rp.45.358.813 Rp.10.783.662 Rp.1.010.999.898
161 Rp.56.142.475 Rp.45.821.851 Rp.10.320.624 Rp.965.178.047
162 Rp.56.142.475 Rp.46.289.616 Rp.9.852.859 Rp.918.888.431
163 Rp.56.142.475 Rp.46.762.156 Rp.9.380.319 Rp.872.126.275
164 Rp.56.142.475 Rp.47.239.519 Rp.8.902.956 Rp.824.886.756
165 Rp.56.142.475 Rp.47.721.756 Rp.8.420.719 Rp.777.165.000
166 Rp.56.142.475 Rp.48.208.916 Rp.7.933.559 Rp.728.956.084
167 Rp.56.142.475 Rp.48.701.048 Rp.7.441.427 Rp.680.255.036
168 Rp.56.142.475 Rp.49.198.205 Rp.6.944.270 Rp.631.056.831
169 Rp.56.142.475 Rp.49.700.437 Rp.6.442.038 Rp.581.356.394
170 Rp.56.142.475 Rp.50.207.795 Rp.5.934.680 Rp.531.148.599
171 Rp.56.142.475 Rp.50.720.333 Rp.5.422.142 Rp.480.428.266
172 Rp.56.142.475 Rp.51.238.103 Rp.4.904.372 Rp.429.190.163
173 Rp.56.142.475 Rp.51.761.159 Rp.4.381.316 Rp.377.429.004
174 Rp.56.142.475 Rp.52.289.554 Rp.3.852.921 Rp.325.139.450
175 Rp.56.142.475 Rp.52.823.343 Rp.3.319.132 Rp.272.316.107
176 Rp.56.142.475 Rp.53.362.581 Rp.2.779.894 Rp.218.953.526
177 Rp.56.142.475 Rp.53.907.324 Rp.2.235.151 Rp.165.046.202
178 Rp.56.142.475 Rp.54.457.628 Rp.1.684.847 Rp.110.588.574
179 Rp.56.142.475 Rp.55.013.550 Rp.1.128.925 Rp.55.575.024
180 Rp.56.142.475 Rp.55.575.024 Rp.567.328 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Depok
    Rp778jt
    RUMAH Dijual
    di Depok
    Rp778jt
    • 3
    • 2
    • 84
    • 57
    Lihat Rincian
    Rp778jt
  • RUMAH Dijual
    di Depok
    Rp2,05mily
    RUMAH Dijual
    di Depok
    Rp2,05mily
    • 3
    • 3
    • 120
    • 130
    Lihat Rincian
    Rp2,05mily
  • RUMAH Dijual
    di Depok
    Rp3,1mily
    RUMAH Dijual
    di Depok
    Rp3,1mily
    • 3
    • 4
    • 120
    • 197
    Lihat Rincian
    Rp3,1mily
  • RUMAH Dijual
    di Depok
    Rp1,7mily
    RUMAH Dijual
    di Depok
    Rp1,7mily
    • 3
    • 2
    • 119
    • 110
    Lihat Rincian
    Rp1,7mily
  • RUMAH Dijual
    di Depok
    Rp335jt
    RUMAH Dijual
    di Depok
    Rp335jt
    • 2
    • 1
    • 71
    • 36
    Lihat Rincian
    Rp335jt
  • RUMAH Dijual
    di Depok
    Rp920jt
    RUMAH Dijual
    di Depok
    Rp920jt
    • 3
    • 2
    • 100
    • 69
    Lihat Rincian
    Rp920jt
  • RUMAH Dijual
    di Depok
    Rp385jt
    RUMAH Dijual
    di Depok
    Rp385jt
    • 2
    • 1
    • 60
    • 36
    Lihat Rincian
    Rp385jt
  • RUMAH Dijual
    di Depok
    Rp363jt
    RUMAH Dijual
    di Depok
    Rp363jt
    • 2
    • 1
    • 72
    • 36
    Lihat Rincian
    Rp363jt

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