Perumahan Kaliurang Green Garden

PERUMAHAN ISTANA TEGAL BESAR KOTA JEMBER JAWA TIMUR

kaliurang gren garden jember kgg 1 JL kaliurang no7 jember sumbersari jember sumbersari tegal gede kota jember Jember Jawa Timur

Rp46,2jt
KPR: 385rb/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.46.200.000 Dana Tunai yang Harus Disiapkan Rp.13.860.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.36.960.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.385.945 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.439.624 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.40.240.002
Total Pembayaran
Rp.91.429.602 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.36.960.000
1 Rp.385.945 Rp.93.345 Rp.292.600 Rp.36.866.655
2 Rp.385.945 Rp.94.084 Rp.291.861 Rp.36.772.571
3 Rp.385.945 Rp.94.829 Rp.291.116 Rp.36.677.742
4 Rp.385.945 Rp.95.580 Rp.290.365 Rp.36.582.162
5 Rp.385.945 Rp.96.336 Rp.289.609 Rp.36.485.826
6 Rp.385.945 Rp.97.099 Rp.288.846 Rp.36.388.727
7 Rp.385.945 Rp.97.868 Rp.288.077 Rp.36.290.859
8 Rp.385.945 Rp.98.642 Rp.287.303 Rp.36.192.217
9 Rp.385.945 Rp.99.423 Rp.286.522 Rp.36.092.794
10 Rp.385.945 Rp.100.210 Rp.285.735 Rp.35.992.584
11 Rp.385.945 Rp.101.004 Rp.284.941 Rp.35.891.580
12 Rp.385.945 Rp.101.803 Rp.284.142 Rp.35.789.777
13 Rp.385.945 Rp.102.609 Rp.283.336 Rp.35.687.168
14 Rp.385.945 Rp.103.422 Rp.282.523 Rp.35.583.746
15 Rp.385.945 Rp.104.240 Rp.281.705 Rp.35.479.506
16 Rp.385.945 Rp.105.066 Rp.280.879 Rp.35.374.440
17 Rp.385.945 Rp.105.897 Rp.280.048 Rp.35.268.543
18 Rp.385.945 Rp.106.736 Rp.279.209 Rp.35.161.807
19 Rp.385.945 Rp.107.581 Rp.278.364 Rp.35.054.226
20 Rp.385.945 Rp.108.432 Rp.277.513 Rp.34.945.794
21 Rp.385.945 Rp.109.291 Rp.276.654 Rp.34.836.503
22 Rp.385.945 Rp.110.156 Rp.275.789 Rp.34.726.347
23 Rp.385.945 Rp.111.028 Rp.274.917 Rp.34.615.319
24 Rp.385.945 Rp.111.907 Rp.274.038 Rp.34.503.412
25 Rp.385.945 Rp.112.793 Rp.273.152 Rp.34.390.619
26 Rp.385.945 Rp.113.686 Rp.272.259 Rp.34.276.933
27 Rp.385.945 Rp.114.586 Rp.271.359 Rp.34.162.347
28 Rp.385.945 Rp.115.493 Rp.270.452 Rp.34.046.854
29 Rp.385.945 Rp.116.407 Rp.269.538 Rp.33.930.447
30 Rp.385.945 Rp.117.329 Rp.268.616 Rp.33.813.118
31 Rp.385.945 Rp.118.258 Rp.267.687 Rp.33.694.860
32 Rp.385.945 Rp.119.194 Rp.266.751 Rp.33.575.666
33 Rp.385.945 Rp.120.138 Rp.265.807 Rp.33.455.528
34 Rp.385.945 Rp.121.089 Rp.264.856 Rp.33.334.439
35 Rp.385.945 Rp.122.047 Rp.263.898 Rp.33.212.392
36 Rp.385.945 Rp.123.014 Rp.262.931 Rp.33.089.378
37 Rp.439.624 Rp.101.837 Rp.337.787 Rp.32.987.541
38 Rp.439.624 Rp.102.876 Rp.336.748 Rp.32.884.665
39 Rp.439.624 Rp.103.926 Rp.335.698 Rp.32.780.739
40 Rp.439.624 Rp.104.987 Rp.334.637 Rp.32.675.752
41 Rp.439.624 Rp.106.059 Rp.333.565 Rp.32.569.693
42 Rp.439.624 Rp.107.142 Rp.332.482 Rp.32.462.551
43 Rp.439.624 Rp.108.235 Rp.331.389 Rp.32.354.316
44 Rp.439.624 Rp.109.340 Rp.330.284 Rp.32.244.976
45 Rp.439.624 Rp.110.457 Rp.329.167 Rp.32.134.519
46 Rp.439.624 Rp.111.584 Rp.328.040 Rp.32.022.935
47 Rp.439.624 Rp.112.723 Rp.326.901 Rp.31.910.212
48 Rp.439.624 Rp.113.874 Rp.325.750 Rp.31.796.338
49 Rp.439.624 Rp.115.036 Rp.324.588 Rp.31.681.302
50 Rp.439.624 Rp.116.211 Rp.323.413 Rp.31.565.091
51 Rp.439.624 Rp.117.397 Rp.322.227 Rp.31.447.694
52 Rp.439.624 Rp.118.595 Rp.321.029 Rp.31.329.099
53 Rp.439.624 Rp.119.806 Rp.319.818 Rp.31.209.293
54 Rp.439.624 Rp.121.029 Rp.318.595 Rp.31.088.264
55 Rp.439.624 Rp.122.265 Rp.317.359 Rp.30.965.999
56 Rp.439.624 Rp.123.513 Rp.316.111 Rp.30.842.486
57 Rp.439.624 Rp.124.774 Rp.314.850 Rp.30.717.712
58 Rp.439.624 Rp.126.047 Rp.313.577 Rp.30.591.665
59 Rp.439.624 Rp.127.334 Rp.312.290 Rp.30.464.331
60 Rp.439.624 Rp.128.634 Rp.310.990 Rp.30.335.697
61 Rp.439.624 Rp.129.947 Rp.309.677 Rp.30.205.750
62 Rp.439.624 Rp.131.274 Rp.308.350 Rp.30.074.476
63 Rp.439.624 Rp.132.614 Rp.307.010 Rp.29.941.862
64 Rp.439.624 Rp.133.967 Rp.305.657 Rp.29.807.895
65 Rp.439.624 Rp.135.335 Rp.304.289 Rp.29.672.560
66 Rp.439.624 Rp.136.717 Rp.302.907 Rp.29.535.843
67 Rp.439.624 Rp.138.112 Rp.301.512 Rp.29.397.731
68 Rp.439.624 Rp.139.522 Rp.300.102 Rp.29.258.209
69 Rp.439.624 Rp.140.946 Rp.298.678 Rp.29.117.263
70 Rp.439.624 Rp.142.385 Rp.297.239 Rp.28.974.878
71 Rp.439.624 Rp.143.839 Rp.295.785 Rp.28.831.039
72 Rp.439.624 Rp.145.307 Rp.294.317 Rp.28.685.732
73 Rp.439.624 Rp.146.790 Rp.292.834 Rp.28.538.942
74 Rp.439.624 Rp.148.289 Rp.291.335 Rp.28.390.653
75 Rp.439.624 Rp.149.803 Rp.289.821 Rp.28.240.850
76 Rp.439.624 Rp.151.332 Rp.288.292 Rp.28.089.518
77 Rp.439.624 Rp.152.877 Rp.286.747 Rp.27.936.641
78 Rp.439.624 Rp.154.437 Rp.285.187 Rp.27.782.204
79 Rp.439.624 Rp.156.014 Rp.283.610 Rp.27.626.190
80 Rp.439.624 Rp.157.607 Rp.282.017 Rp.27.468.583
81 Rp.439.624 Rp.159.216 Rp.280.408 Rp.27.309.367
82 Rp.439.624 Rp.160.841 Rp.278.783 Rp.27.148.526
83 Rp.439.624 Rp.162.483 Rp.277.141 Rp.26.986.043
84 Rp.439.624 Rp.164.141 Rp.275.483 Rp.26.821.902
85 Rp.439.624 Rp.165.817 Rp.273.807 Rp.26.656.085
86 Rp.439.624 Rp.167.510 Rp.272.114 Rp.26.488.575
87 Rp.439.624 Rp.169.220 Rp.270.404 Rp.26.319.355
88 Rp.439.624 Rp.170.947 Rp.268.677 Rp.26.148.408
89 Rp.439.624 Rp.172.692 Rp.266.932 Rp.25.975.716
90 Rp.439.624 Rp.174.455 Rp.265.169 Rp.25.801.261
91 Rp.439.624 Rp.176.236 Rp.263.388 Rp.25.625.025
92 Rp.439.624 Rp.178.035 Rp.261.589 Rp.25.446.990
93 Rp.439.624 Rp.179.853 Rp.259.771 Rp.25.267.137
94 Rp.439.624 Rp.181.689 Rp.257.935 Rp.25.085.448
95 Rp.439.624 Rp.183.543 Rp.256.081 Rp.24.901.905
96 Rp.439.624 Rp.185.417 Rp.254.207 Rp.24.716.488
97 Rp.439.624 Rp.187.310 Rp.252.314 Rp.24.529.178
98 Rp.439.624 Rp.189.222 Rp.250.402 Rp.24.339.956
99 Rp.439.624 Rp.191.154 Rp.248.470 Rp.24.148.802
100 Rp.439.624 Rp.193.105 Rp.246.519 Rp.23.955.697
101 Rp.439.624 Rp.195.076 Rp.244.548 Rp.23.760.621
102 Rp.439.624 Rp.197.068 Rp.242.556 Rp.23.563.553
103 Rp.439.624 Rp.199.079 Rp.240.545 Rp.23.364.474
104 Rp.439.624 Rp.201.112 Rp.238.512 Rp.23.163.362
105 Rp.439.624 Rp.203.165 Rp.236.459 Rp.22.960.197
106 Rp.439.624 Rp.205.239 Rp.234.385 Rp.22.754.958
107 Rp.439.624 Rp.207.334 Rp.232.290 Rp.22.547.624
108 Rp.439.624 Rp.209.450 Rp.230.174 Rp.22.338.174
109 Rp.439.624 Rp.211.588 Rp.228.036 Rp.22.126.586
110 Rp.439.624 Rp.213.748 Rp.225.876 Rp.21.912.838
111 Rp.439.624 Rp.215.930 Rp.223.694 Rp.21.696.908
112 Rp.439.624 Rp.218.135 Rp.221.489 Rp.21.478.773
113 Rp.439.624 Rp.220.362 Rp.219.262 Rp.21.258.411
114 Rp.439.624 Rp.222.611 Rp.217.013 Rp.21.035.800
115 Rp.439.624 Rp.224.884 Rp.214.740 Rp.20.810.916
116 Rp.439.624 Rp.227.179 Rp.212.445 Rp.20.583.737
117 Rp.439.624 Rp.229.498 Rp.210.126 Rp.20.354.239
118 Rp.439.624 Rp.231.841 Rp.207.783 Rp.20.122.398
119 Rp.439.624 Rp.234.208 Rp.205.416 Rp.19.888.190
120 Rp.439.624 Rp.236.599 Rp.203.025 Rp.19.651.591
121 Rp.439.624 Rp.239.014 Rp.200.610 Rp.19.412.577
122 Rp.439.624 Rp.241.454 Rp.198.170 Rp.19.171.123
123 Rp.439.624 Rp.243.919 Rp.195.705 Rp.18.927.204
124 Rp.439.624 Rp.246.409 Rp.193.215 Rp.18.680.795
125 Rp.439.624 Rp.248.924 Rp.190.700 Rp.18.431.871
126 Rp.439.624 Rp.251.465 Rp.188.159 Rp.18.180.406
127 Rp.439.624 Rp.254.032 Rp.185.592 Rp.17.926.374
128 Rp.439.624 Rp.256.626 Rp.182.998 Rp.17.669.748
129 Rp.439.624 Rp.259.245 Rp.180.379 Rp.17.410.503
130 Rp.439.624 Rp.261.892 Rp.177.732 Rp.17.148.611
131 Rp.439.624 Rp.264.565 Rp.175.059 Rp.16.884.046
132 Rp.439.624 Rp.267.266 Rp.172.358 Rp.16.616.780
133 Rp.439.624 Rp.269.994 Rp.169.630 Rp.16.346.786
134 Rp.439.624 Rp.272.751 Rp.166.873 Rp.16.074.035
135 Rp.439.624 Rp.275.535 Rp.164.089 Rp.15.798.500
136 Rp.439.624 Rp.278.348 Rp.161.276 Rp.15.520.152
137 Rp.439.624 Rp.281.189 Rp.158.435 Rp.15.238.963
138 Rp.439.624 Rp.284.060 Rp.155.564 Rp.14.954.903
139 Rp.439.624 Rp.286.959 Rp.152.665 Rp.14.667.944
140 Rp.439.624 Rp.289.889 Rp.149.735 Rp.14.378.055
141 Rp.439.624 Rp.292.848 Rp.146.776 Rp.14.085.207
142 Rp.439.624 Rp.295.838 Rp.143.786 Rp.13.789.369
143 Rp.439.624 Rp.298.858 Rp.140.766 Rp.13.490.511
144 Rp.439.624 Rp.301.908 Rp.137.716 Rp.13.188.603
145 Rp.439.624 Rp.304.990 Rp.134.634 Rp.12.883.613
146 Rp.439.624 Rp.308.104 Rp.131.520 Rp.12.575.509
147 Rp.439.624 Rp.311.249 Rp.128.375 Rp.12.264.260
148 Rp.439.624 Rp.314.426 Rp.125.198 Rp.11.949.834
149 Rp.439.624 Rp.317.636 Rp.121.988 Rp.11.632.198
150 Rp.439.624 Rp.320.879 Rp.118.745 Rp.11.311.319
151 Rp.439.624 Rp.324.154 Rp.115.470 Rp.10.987.165
152 Rp.439.624 Rp.327.463 Rp.112.161 Rp.10.659.702
153 Rp.439.624 Rp.330.806 Rp.108.818 Rp.10.328.896
154 Rp.439.624 Rp.334.183 Rp.105.441 Rp.9.994.713
155 Rp.439.624 Rp.337.595 Rp.102.029 Rp.9.657.118
156 Rp.439.624 Rp.341.041 Rp.98.583 Rp.9.316.077
157 Rp.439.624 Rp.344.522 Rp.95.102 Rp.8.971.555
158 Rp.439.624 Rp.348.039 Rp.91.585 Rp.8.623.516
159 Rp.439.624 Rp.351.592 Rp.88.032 Rp.8.271.924
160 Rp.439.624 Rp.355.181 Rp.84.443 Rp.7.916.743
161 Rp.439.624 Rp.358.807 Rp.80.817 Rp.7.557.936
162 Rp.439.624 Rp.362.470 Rp.77.154 Rp.7.195.466
163 Rp.439.624 Rp.366.170 Rp.73.454 Rp.6.829.296
164 Rp.439.624 Rp.369.908 Rp.69.716 Rp.6.459.388
165 Rp.439.624 Rp.373.684 Rp.65.940 Rp.6.085.704
166 Rp.439.624 Rp.377.499 Rp.62.125 Rp.5.708.205
167 Rp.439.624 Rp.381.353 Rp.58.271 Rp.5.326.852
168 Rp.439.624 Rp.385.246 Rp.54.378 Rp.4.941.606
169 Rp.439.624 Rp.389.178 Rp.50.446 Rp.4.552.428
170 Rp.439.624 Rp.393.151 Rp.46.473 Rp.4.159.277
171 Rp.439.624 Rp.397.165 Rp.42.459 Rp.3.762.112
172 Rp.439.624 Rp.401.219 Rp.38.405 Rp.3.360.893
173 Rp.439.624 Rp.405.315 Rp.34.309 Rp.2.955.578
174 Rp.439.624 Rp.409.452 Rp.30.172 Rp.2.546.126
175 Rp.439.624 Rp.413.632 Rp.25.992 Rp.2.132.494
176 Rp.439.624 Rp.417.855 Rp.21.769 Rp.1.714.639
177 Rp.439.624 Rp.422.120 Rp.17.504 Rp.1.292.519
178 Rp.439.624 Rp.426.430 Rp.13.194 Rp.866.089
179 Rp.439.624 Rp.430.783 Rp.8.841 Rp.435.306
180 Rp.439.624 Rp.435.306 Rp.4.444 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Jember
    Rp119jt
    RUMAH Dijual
    di Jember
    Rp119jt
    • 2
    • 1
    • 72
    • 23
    Lihat Rincian
    Rp119jt
  • RUMAH Dijual
    di Jember
    Rp119jt
    RUMAH Dijual
    di Jember
    Rp119jt
    • 2
    • 1
    • 72
    • 23
    Lihat Rincian
    Rp119jt
  • RUMAH Dijual
    di Jember
    Rp119jt
    RUMAH Dijual
    di Jember
    Rp119jt
    • 2
    • 1
    • 60
    • 27
    Lihat Rincian
    Rp119jt
  • RUMAH Dijual
    di Jember
    Rp119jt
    RUMAH Dijual
    di Jember
    Rp119jt
    • 2
    • 1
    • 60
    • 27
    Lihat Rincian
    Rp119jt
  • RUMAH Dijual
    di Jember
    Rp119jt
    RUMAH Dijual
    di Jember
    Rp119jt
    • 2
    • 1
    • 60
    • 27
    Lihat Rincian
    Rp119jt
  • VILA Disewa
    di Batu
    Rp450rb/hari
    VILA Disewa
    di Batu
    Rp450rb/hari
    • 2
    • 1
    • 150
    • 100
    Lihat Rincian
    Rp450rb/hari
  • RUMAH Dijual
    di Jember
    Rp119jt
    RUMAH Dijual
    di Jember
    Rp119jt
    • 2
    • 1
    • 60
    • 27
    Lihat Rincian
    Rp119jt
  • RUKO Dijual
    di Surabaya
    Rp3mily
    RUKO Dijual
    di Surabaya
    Rp3mily
    • 136
    • 340
    Lihat Rincian
    Rp3mily

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